<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>£19,596</td><td>£19,890</td><td>£20,387</td><td>£20,897</td><td>£21,524</td><td>£102,294</td></tr><tr><td>Total Expenses</td><td>£18,330</td><td>£18,370</td><td>£18,431</td><td>£18,493</td><td>£18,566</td><td>£92,190</td></tr><tr><td>Profit Before Tax</td><td>£1,266</td><td>£1,519</td><td>£1,956</td><td>£2,404</td><td>£2,958</td><td>£10,104</td></tr><tr><td>Profit After Tax      </td><td>£1,026</td><td>£1,231</td><td>£1,585</td><td>£1,947</td><td>£2,396</td><td>£8,184</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£1,030</td><td>£1,235</td><td>£9,585</td><td>£16,228</td><td>£21,399</td><td>£49,475</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>