<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>£18,396</td><td>£18,672</td><td>£19,139</td><td>£19,617</td><td>£20,206</td><td>£96,030</td></tr><tr><td>Total Expenses</td><td>£17,085</td><td>£17,203</td><td>£17,335</td><td>£17,469</td><td>£17,612</td><td>£86,703</td></tr><tr><td>Profit Before Tax</td><td>£1,311</td><td>£1,469</td><td>£1,804</td><td>£2,148</td><td>£2,594</td><td>£9,326</td></tr><tr><td>Profit After Tax      </td><td>£1,062</td><td>£1,190</td><td>£1,461</td><td>£1,740</td><td>£2,101</td><td>£7,554</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,699</td><td>£10,173</td><td>£13,537</td><td>£29,415</td></tr><tr><td>Net Return</td><td>£1,065</td><td>£1,193</td><td>£7,161</td><td>£11,913</td><td>£15,638</td><td>£36,969</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</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>42%</td></tr></tbody></table></div></div></template></turbo-stream>