<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>£23,592</td><td>£23,946</td><td>£24,545</td><td>£25,158</td><td>£25,913</td><td>£123,153</td></tr><tr><td>Total Expenses</td><td>£21,380</td><td>£21,461</td><td>£21,564</td><td>£21,669</td><td>£21,787</td><td>£107,861</td></tr><tr><td>Profit Before Tax</td><td>£2,212</td><td>£2,485</td><td>£2,981</td><td>£3,489</td><td>£4,126</td><td>£15,292</td></tr><tr><td>Profit After Tax      </td><td>£1,792</td><td>£2,013</td><td>£2,414</td><td>£2,826</td><td>£3,342</td><td>£12,386</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,580</td><td>£15,316</td><td>£20,381</td><td>£44,285</td></tr><tr><td>Net Return</td><td>£1,796</td><td>£2,017</td><td>£10,994</td><td>£18,142</td><td>£23,722</td><td>£56,672</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>