<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>£17,592</td><td>£17,856</td><td>£18,302</td><td>£18,760</td><td>£19,323</td><td>£91,833</td></tr><tr><td>Total Expenses</td><td>£16,451</td><td>£16,524</td><td>£16,611</td><td>£16,701</td><td>£16,800</td><td>£83,087</td></tr><tr><td>Profit Before Tax</td><td>£1,141</td><td>£1,332</td><td>£1,691</td><td>£2,059</td><td>£2,523</td><td>£8,746</td></tr><tr><td>Profit After Tax      </td><td>£924</td><td>£1,079</td><td>£1,370</td><td>£1,668</td><td>£2,044</td><td>£7,084</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,398</td><td>£11,421</td><td>£15,198</td><td>£33,023</td></tr><tr><td>Net Return</td><td>£927</td><td>£1,082</td><td>£7,768</td><td>£13,088</td><td>£17,241</td><td>£40,107</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>