<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>£21,840</td><td>£22,168</td><td>£22,722</td><td>£23,290</td><td>£23,989</td><td>£114,008</td></tr><tr><td>Total Expenses</td><td>£20,848</td><td>£20,926</td><td>£21,025</td><td>£21,125</td><td>£21,238</td><td>£105,162</td></tr><tr><td>Profit Before Tax</td><td>£993</td><td>£1,241</td><td>£1,697</td><td>£2,165</td><td>£2,751</td><td>£8,846</td></tr><tr><td>Profit After Tax      </td><td>£804</td><td>£1,005</td><td>£1,375</td><td>£1,753</td><td>£2,228</td><td>£7,165</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,400</td><td>£14,994</td><td>£19,953</td><td>£43,356</td></tr><tr><td>Net Return</td><td>£808</td><td>£1,010</td><td>£9,775</td><td>£16,748</td><td>£22,181</td><td>£50,521</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>