<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>£18,480</td><td>£18,757</td><td>£19,226</td><td>£19,707</td><td>£20,298</td><td>£96,468</td></tr><tr><td>Total Expenses</td><td>£17,623</td><td>£17,662</td><td>£17,720</td><td>£17,779</td><td>£17,849</td><td>£88,632</td></tr><tr><td>Profit Before Tax</td><td>£857</td><td>£1,095</td><td>£1,506</td><td>£1,928</td><td>£2,449</td><td>£7,836</td></tr><tr><td>Profit After Tax      </td><td>£694</td><td>£887</td><td>£1,220</td><td>£1,562</td><td>£1,984</td><td>£6,347</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£698</td><td>£891</td><td>£8,920</td><td>£15,306</td><td>£20,274</td><td>£46,090</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>