<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>£22,056</td><td>£22,387</td><td>£22,947</td><td>£23,520</td><td>£24,226</td><td>£115,135</td></tr><tr><td>Total Expenses</td><td>£20,559</td><td>£20,604</td><td>£20,671</td><td>£20,739</td><td>£20,820</td><td>£103,393</td></tr><tr><td>Profit Before Tax</td><td>£1,497</td><td>£1,783</td><td>£2,276</td><td>£2,781</td><td>£3,406</td><td>£11,742</td></tr><tr><td>Profit After Tax      </td><td>£1,212</td><td>£1,444</td><td>£1,843</td><td>£2,253</td><td>£2,759</td><td>£9,511</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£1,217</td><td>£1,449</td><td>£10,844</td><td>£18,318</td><td>£24,137</td><td>£55,964</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>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>