<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>£17,040</td><td>£17,296</td><td>£17,728</td><td>£18,171</td><td>£18,716</td><td>£88,951</td></tr><tr><td>Total Expenses</td><td>£16,001</td><td>£16,073</td><td>£16,159</td><td>£16,247</td><td>£16,344</td><td>£80,825</td></tr><tr><td>Profit Before Tax</td><td>£1,039</td><td>£1,223</td><td>£1,569</td><td>£1,924</td><td>£2,372</td><td>£8,126</td></tr><tr><td>Profit After Tax      </td><td>£841</td><td>£990</td><td>£1,271</td><td>£1,558</td><td>£1,921</td><td>£6,582</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,199</td><td>£11,065</td><td>£14,725</td><td>£31,996</td></tr><tr><td>Net Return</td><td>£844</td><td>£994</td><td>£7,470</td><td>£12,624</td><td>£16,646</td><td>£38,578</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>