<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>£15,396</td><td>£15,627</td><td>£16,018</td><td>£16,418</td><td>£16,911</td><td>£80,369</td></tr><tr><td>Total Expenses</td><td>£14,847</td><td>£14,916</td><td>£14,998</td><td>£15,082</td><td>£15,174</td><td>£75,017</td></tr><tr><td>Profit Before Tax</td><td>£549</td><td>£711</td><td>£1,020</td><td>£1,336</td><td>£1,737</td><td>£5,352</td></tr><tr><td>Profit After Tax      </td><td>£445</td><td>£576</td><td>£826</td><td>£1,082</td><td>£1,407</td><td>£4,335</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£448</td><td>£579</td><td>£6,526</td><td>£11,257</td><td>£14,946</td><td>£33,755</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>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>