<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>£32,496</td><td>£32,983</td><td>£33,808</td><td>£34,653</td><td>£35,693</td><td>£169,634</td></tr><tr><td>Total Expenses</td><td>£31,038</td><td>£31,133</td><td>£31,259</td><td>£31,387</td><td>£31,534</td><td>£156,350</td></tr><tr><td>Profit Before Tax</td><td>£1,458</td><td>£1,850</td><td>£2,550</td><td>£3,266</td><td>£4,159</td><td>£13,283</td></tr><tr><td>Profit After Tax      </td><td>£1,181</td><td>£1,499</td><td>£2,065</td><td>£2,646</td><td>£3,369</td><td>£10,759</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£1,187</td><td>£1,505</td><td>£15,065</td><td>£25,851</td><td>£34,249</td><td>£77,858</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>