<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>£15,528</td><td>£15,761</td><td>£16,155</td><td>£16,559</td><td>£17,056</td><td>£81,058</td></tr><tr><td>Total Expenses</td><td>£14,761</td><td>£14,830</td><td>£14,913</td><td>£14,997</td><td>£15,089</td><td>£74,590</td></tr><tr><td>Profit Before Tax</td><td>£767</td><td>£931</td><td>£1,242</td><td>£1,562</td><td>£1,966</td><td>£6,468</td></tr><tr><td>Profit After Tax      </td><td>£621</td><td>£754</td><td>£1,006</td><td>£1,265</td><td>£1,593</td><td>£5,239</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,650</td><td>£10,085</td><td>£13,421</td><td>£29,162</td></tr><tr><td>Net Return</td><td>£624</td><td>£757</td><td>£6,656</td><td>£11,351</td><td>£15,014</td><td>£34,401</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>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>