<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>£15,720</td><td>£15,956</td><td>£16,355</td><td>£16,764</td><td>£17,266</td><td>£82,061</td></tr><tr><td>Total Expenses</td><td>£14,919</td><td>£14,989</td><td>£15,071</td><td>£15,156</td><td>£15,249</td><td>£75,385</td></tr><tr><td>Profit Before Tax</td><td>£801</td><td>£967</td><td>£1,283</td><td>£1,607</td><td>£2,017</td><td>£6,676</td></tr><tr><td>Profit After Tax      </td><td>£649</td><td>£783</td><td>£1,039</td><td>£1,302</td><td>£1,634</td><td>£5,408</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,720</td><td>£10,210</td><td>£13,587</td><td>£29,523</td></tr><tr><td>Net Return</td><td>£652</td><td>£786</td><td>£6,760</td><td>£11,512</td><td>£15,221</td><td>£34,931</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>