<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>£18,144</td><td>£18,416</td><td>£18,877</td><td>£19,348</td><td>£19,929</td><td>£94,714</td></tr><tr><td>Total Expenses</td><td>£16,907</td><td>£16,980</td><td>£17,069</td><td>£17,160</td><td>£17,261</td><td>£85,378</td></tr><tr><td>Profit Before Tax</td><td>£1,237</td><td>£1,436</td><td>£1,807</td><td>£2,188</td><td>£2,668</td><td>£9,336</td></tr><tr><td>Profit After Tax      </td><td>£1,002</td><td>£1,163</td><td>£1,464</td><td>£1,772</td><td>£2,161</td><td>£7,562</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£1,005</td><td>£1,166</td><td>£8,064</td><td>£13,554</td><td>£17,838</td><td>£41,627</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>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>