<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>£15,480</td><td>£15,712</td><td>£16,105</td><td>£16,508</td><td>£17,003</td><td>£80,808</td></tr><tr><td>Total Expenses</td><td>£14,141</td><td>£14,210</td><td>£14,293</td><td>£14,377</td><td>£14,469</td><td>£71,490</td></tr><tr><td>Profit Before Tax</td><td>£1,339</td><td>£1,502</td><td>£1,812</td><td>£2,131</td><td>£2,534</td><td>£9,318</td></tr><tr><td>Profit After Tax      </td><td>£1,084</td><td>£1,216</td><td>£1,468</td><td>£1,726</td><td>£2,052</td><td>£7,547</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,340</td><td>£9,532</td><td>£12,684</td><td>£27,562</td></tr><tr><td>Net Return</td><td>£1,087</td><td>£1,219</td><td>£6,808</td><td>£11,258</td><td>£14,737</td><td>£35,109</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>