<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>£17,016</td><td>£17,271</td><td>£17,703</td><td>£18,146</td><td>£18,690</td><td>£88,826</td></tr><tr><td>Total Expenses</td><td>£16,199</td><td>£16,271</td><td>£16,357</td><td>£16,445</td><td>£16,542</td><td>£81,814</td></tr><tr><td>Profit Before Tax</td><td>£817</td><td>£1,000</td><td>£1,346</td><td>£1,701</td><td>£2,148</td><td>£7,012</td></tr><tr><td>Profit After Tax      </td><td>£662</td><td>£810</td><td>£1,090</td><td>£1,377</td><td>£1,740</td><td>£5,680</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£665</td><td>£814</td><td>£7,390</td><td>£12,623</td><td>£16,705</td><td>£38,197</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>