<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>£17,556</td><td>£17,819</td><td>£18,265</td><td>£18,721</td><td>£19,283</td><td>£91,645</td></tr><tr><td>Total Expenses</td><td>£16,650</td><td>£16,722</td><td>£16,810</td><td>£16,899</td><td>£16,998</td><td>£84,080</td></tr><tr><td>Profit Before Tax</td><td>£906</td><td>£1,097</td><td>£1,455</td><td>£1,822</td><td>£2,285</td><td>£7,565</td></tr><tr><td>Profit After Tax      </td><td>£734</td><td>£889</td><td>£1,179</td><td>£1,476</td><td>£1,851</td><td>£6,128</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£737</td><td>£892</td><td>£7,679</td><td>£13,079</td><td>£17,291</td><td>£39,677</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>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>