<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>£21,720</td><td>£22,046</td><td>£22,597</td><td>£23,162</td><td>£23,857</td><td>£113,381</td></tr><tr><td>Total Expenses</td><td>£19,844</td><td>£19,922</td><td>£20,020</td><td>£20,121</td><td>£20,233</td><td>£100,140</td></tr><tr><td>Profit Before Tax</td><td>£1,876</td><td>£2,124</td><td>£2,577</td><td>£3,041</td><td>£3,624</td><td>£13,242</td></tr><tr><td>Profit After Tax      </td><td>£1,520</td><td>£1,720</td><td>£2,087</td><td>£2,463</td><td>£2,935</td><td>£10,726</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£1,524</td><td>£1,724</td><td>£9,987</td><td>£16,565</td><td>£21,701</td><td>£51,501</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>8%</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>