<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>£20,676</td><td>£20,986</td><td>£21,511</td><td>£22,049</td><td>£22,710</td><td>£107,932</td></tr><tr><td>Total Expenses</td><td>£19,541</td><td>£19,618</td><td>£19,713</td><td>£19,811</td><td>£19,920</td><td>£98,603</td></tr><tr><td>Profit Before Tax</td><td>£1,135</td><td>£1,368</td><td>£1,798</td><td>£2,238</td><td>£2,790</td><td>£9,329</td></tr><tr><td>Profit After Tax      </td><td>£919</td><td>£1,108</td><td>£1,456</td><td>£1,812</td><td>£2,260</td><td>£7,556</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£923</td><td>£1,112</td><td>£9,256</td><td>£15,736</td><td>£20,788</td><td>£47,816</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>