<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>£19,248</td><td>£19,537</td><td>£20,025</td><td>£20,526</td><td>£21,142</td><td>£100,477</td></tr><tr><td>Total Expenses</td><td>£17,809</td><td>£17,884</td><td>£17,976</td><td>£18,070</td><td>£18,174</td><td>£89,912</td></tr><tr><td>Profit Before Tax</td><td>£1,439</td><td>£1,653</td><td>£2,049</td><td>£2,456</td><td>£2,968</td><td>£10,565</td></tr><tr><td>Profit After Tax      </td><td>£1,166</td><td>£1,339</td><td>£1,660</td><td>£1,989</td><td>£2,404</td><td>£8,558</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,999</td><td>£12,493</td><td>£16,625</td><td>£36,125</td></tr><tr><td>Net Return</td><td>£1,169</td><td>£1,342</td><td>£8,659</td><td>£14,483</td><td>£19,029</td><td>£44,682</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>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>