<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>£22,488</td><td>£22,825</td><td>£23,396</td><td>£23,981</td><td>£24,700</td><td>£117,390</td></tr><tr><td>Total Expenses</td><td>£20,476</td><td>£20,556</td><td>£20,656</td><td>£20,758</td><td>£20,873</td><td>£103,318</td></tr><tr><td>Profit Before Tax</td><td>£2,012</td><td>£2,270</td><td>£2,740</td><td>£3,223</td><td>£3,828</td><td>£14,073</td></tr><tr><td>Profit After Tax      </td><td>£1,630</td><td>£1,838</td><td>£2,220</td><td>£2,611</td><td>£3,100</td><td>£11,399</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,180</td><td>£14,602</td><td>£19,431</td><td>£42,220</td></tr><tr><td>Net Return</td><td>£1,634</td><td>£1,843</td><td>£10,400</td><td>£17,212</td><td>£22,531</td><td>£53,619</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>