<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£19,178</td><td>£19,219</td><td>£19,281</td><td>£19,345</td><td>£19,420</td><td>£96,442</td></tr><tr><td>Profit Before Tax</td><td>£982</td><td>£1,243</td><td>£1,693</td><td>£2,154</td><td>£2,724</td><td>£8,796</td></tr><tr><td>Profit After Tax      </td><td>£796</td><td>£1,007</td><td>£1,371</td><td>£1,745</td><td>£2,206</td><td>£7,125</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,399</td><td>£14,993</td><td>£19,951</td><td>£43,351</td></tr><tr><td>Net Return</td><td>£800</td><td>£1,011</td><td>£9,770</td><td>£16,737</td><td>£22,157</td><td>£50,475</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>12%</td><td>16%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>