<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>£17,844</td><td>£18,112</td><td>£18,564</td><td>£19,029</td><td>£19,599</td><td>£93,148</td></tr><tr><td>Total Expenses</td><td>£16,659</td><td>£16,732</td><td>£16,820</td><td>£16,910</td><td>£17,010</td><td>£84,131</td></tr><tr><td>Profit Before Tax</td><td>£1,185</td><td>£1,380</td><td>£1,745</td><td>£2,118</td><td>£2,589</td><td>£9,017</td></tr><tr><td>Profit After Tax      </td><td>£960</td><td>£1,118</td><td>£1,413</td><td>£1,716</td><td>£2,097</td><td>£7,304</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,490</td><td>£11,585</td><td>£15,416</td><td>£33,498</td></tr><tr><td>Net Return</td><td>£963</td><td>£1,121</td><td>£7,903</td><td>£13,301</td><td>£17,514</td><td>£40,802</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>