<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>£17,316</td><td>£17,576</td><td>£18,015</td><td>£18,466</td><td>£19,019</td><td>£90,392</td></tr><tr><td>Total Expenses</td><td>£16,227</td><td>£16,299</td><td>£16,386</td><td>£16,475</td><td>£16,573</td><td>£81,961</td></tr><tr><td>Profit Before Tax</td><td>£1,089</td><td>£1,277</td><td>£1,629</td><td>£1,990</td><td>£2,446</td><td>£8,431</td></tr><tr><td>Profit After Tax      </td><td>£882</td><td>£1,034</td><td>£1,320</td><td>£1,612</td><td>£1,982</td><td>£6,829</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,299</td><td>£11,244</td><td>£14,962</td><td>£32,512</td></tr><tr><td>Net Return</td><td>£885</td><td>£1,037</td><td>£7,619</td><td>£12,856</td><td>£16,944</td><td>£39,341</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>