<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>£24,648</td><td>£25,018</td><td>£25,643</td><td>£26,284</td><td>£27,073</td><td>£128,666</td></tr><tr><td>Total Expenses</td><td>£22,914</td><td>£22,997</td><td>£23,102</td><td>£23,210</td><td>£23,332</td><td>£115,554</td></tr><tr><td>Profit Before Tax</td><td>£1,734</td><td>£2,021</td><td>£2,541</td><td>£3,074</td><td>£3,741</td><td>£13,112</td></tr><tr><td>Profit After Tax      </td><td>£1,405</td><td>£1,637</td><td>£2,058</td><td>£2,490</td><td>£3,030</td><td>£10,620</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£1,409</td><td>£1,642</td><td>£11,358</td><td>£19,091</td><td>£25,121</td><td>£58,622</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>