<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>£21,732</td><td>£22,058</td><td>£22,609</td><td>£23,175</td><td>£23,870</td><td>£113,444</td></tr><tr><td>Total Expenses</td><td>£20,757</td><td>£20,836</td><td>£20,934</td><td>£21,034</td><td>£21,147</td><td>£104,708</td></tr><tr><td>Profit Before Tax</td><td>£975</td><td>£1,222</td><td>£1,675</td><td>£2,140</td><td>£2,723</td><td>£8,736</td></tr><tr><td>Profit After Tax      </td><td>£789</td><td>£990</td><td>£1,357</td><td>£1,734</td><td>£2,206</td><td>£7,076</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,360</td><td>£14,923</td><td>£19,858</td><td>£43,150</td></tr><tr><td>Net Return</td><td>£794</td><td>£994</td><td>£9,717</td><td>£16,656</td><td>£22,064</td><td>£50,225</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>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>