<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>£17,988</td><td>£18,258</td><td>£18,714</td><td>£19,182</td><td>£19,758</td><td>£93,900</td></tr><tr><td>Total Expenses</td><td>£16,782</td><td>£16,855</td><td>£16,944</td><td>£17,035</td><td>£17,135</td><td>£84,751</td></tr><tr><td>Profit Before Tax</td><td>£1,206</td><td>£1,402</td><td>£1,770</td><td>£2,147</td><td>£2,623</td><td>£9,148</td></tr><tr><td>Profit After Tax      </td><td>£977</td><td>£1,136</td><td>£1,434</td><td>£1,739</td><td>£2,124</td><td>£7,410</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,545</td><td>£11,683</td><td>£15,547</td><td>£33,782</td></tr><tr><td>Net Return</td><td>£980</td><td>£1,139</td><td>£7,979</td><td>£13,422</td><td>£17,671</td><td>£41,192</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>