<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>£27,444</td><td>£27,856</td><td>£28,552</td><td>£29,266</td><td>£30,144</td><td>£143,261</td></tr><tr><td>Total Expenses</td><td>£26,106</td><td>£26,297</td><td>£26,506</td><td>£26,720</td><td>£26,947</td><td>£132,576</td></tr><tr><td>Profit Before Tax</td><td>£1,338</td><td>£1,559</td><td>£2,046</td><td>£2,546</td><td>£3,197</td><td>£10,685</td></tr><tr><td>Profit After Tax      </td><td>£1,084</td><td>£1,263</td><td>£1,657</td><td>£2,062</td><td>£2,590</td><td>£8,655</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£1,088</td><td>£1,267</td><td>£10,157</td><td>£17,235</td><td>£22,780</td><td>£52,527</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>6%</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>