<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£15,948</td><td>£16,187</td><td>£16,592</td><td>£17,007</td><td>£17,517</td><td>£83,251</td></tr><tr><td>Total Expenses</td><td>£15,099</td><td>£15,168</td><td>£15,252</td><td>£15,337</td><td>£15,431</td><td>£76,287</td></tr><tr><td>Profit Before Tax</td><td>£849</td><td>£1,019</td><td>£1,340</td><td>£1,669</td><td>£2,086</td><td>£6,964</td></tr><tr><td>Profit After Tax      </td><td>£688</td><td>£825</td><td>£1,085</td><td>£1,352</td><td>£1,690</td><td>£5,640</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£29,931</td></tr><tr><td>Net Return</td><td>£691</td><td>£828</td><td>£6,885</td><td>£11,704</td><td>£15,464</td><td>£35,572</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>