<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>£25,680</td><td>£26,065</td><td>£26,717</td><td>£27,385</td><td>£28,206</td><td>£134,053</td></tr><tr><td>Total Expenses</td><td>£24,294</td><td>£24,344</td><td>£24,420</td><td>£24,498</td><td>£24,591</td><td>£122,147</td></tr><tr><td>Profit Before Tax</td><td>£1,386</td><td>£1,721</td><td>£2,297</td><td>£2,887</td><td>£3,616</td><td>£11,906</td></tr><tr><td>Profit After Tax      </td><td>£1,123</td><td>£1,394</td><td>£1,860</td><td>£2,338</td><td>£2,929</td><td>£9,644</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£1,128</td><td>£1,399</td><td>£12,561</td><td>£21,438</td><td>£28,345</td><td>£64,871</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>