<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>£20,796</td><td>£21,108</td><td>£21,636</td><td>£22,177</td><td>£22,842</td><td>£108,558</td></tr><tr><td>Total Expenses</td><td>£18,700</td><td>£18,748</td><td>£18,817</td><td>£18,887</td><td>£18,970</td><td>£94,122</td></tr><tr><td>Profit Before Tax</td><td>£2,096</td><td>£2,360</td><td>£2,819</td><td>£3,289</td><td>£3,872</td><td>£14,436</td></tr><tr><td>Profit After Tax      </td><td>£1,698</td><td>£1,912</td><td>£2,283</td><td>£2,664</td><td>£3,136</td><td>£11,693</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£1,702</td><td>£1,916</td><td>£10,283</td><td>£16,944</td><td>£22,139</td><td>£52,985</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>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>