<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>£19,080</td><td>£19,366</td><td>£19,850</td><td>£20,347</td><td>£20,957</td><td>£99,600</td></tr><tr><td>Total Expenses</td><td>£18,191</td><td>£18,266</td><td>£18,357</td><td>£18,450</td><td>£18,554</td><td>£91,818</td></tr><tr><td>Profit Before Tax</td><td>£889</td><td>£1,101</td><td>£1,493</td><td>£1,896</td><td>£2,403</td><td>£7,782</td></tr><tr><td>Profit After Tax      </td><td>£720</td><td>£891</td><td>£1,210</td><td>£1,536</td><td>£1,946</td><td>£6,303</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£724</td><td>£895</td><td>£8,410</td><td>£14,388</td><td>£19,049</td><td>£43,466</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>