<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>£20,616</td><td>£20,925</td><td>£21,448</td><td>£21,985</td><td>£22,644</td><td>£107,618</td></tr><tr><td>Total Expenses</td><td>£18,940</td><td>£19,017</td><td>£19,112</td><td>£19,209</td><td>£19,318</td><td>£95,596</td></tr><tr><td>Profit Before Tax</td><td>£1,676</td><td>£1,909</td><td>£2,336</td><td>£2,775</td><td>£3,326</td><td>£12,023</td></tr><tr><td>Profit After Tax      </td><td>£1,358</td><td>£1,546</td><td>£1,893</td><td>£2,248</td><td>£2,694</td><td>£9,738</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£1,362</td><td>£1,550</td><td>£9,393</td><td>£15,636</td><td>£20,509</td><td>£48,449</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>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>