<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>£19,056</td><td>£19,342</td><td>£19,825</td><td>£20,321</td><td>£20,931</td><td>£99,475</td></tr><tr><td>Total Expenses</td><td>£17,653</td><td>£17,728</td><td>£17,819</td><td>£17,912</td><td>£18,016</td><td>£89,128</td></tr><tr><td>Profit Before Tax</td><td>£1,403</td><td>£1,614</td><td>£2,006</td><td>£2,409</td><td>£2,915</td><td>£10,347</td></tr><tr><td>Profit After Tax      </td><td>£1,136</td><td>£1,308</td><td>£1,625</td><td>£1,951</td><td>£2,361</td><td>£8,381</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,930</td><td>£12,370</td><td>£16,461</td><td>£35,769</td></tr><tr><td>Net Return</td><td>£1,140</td><td>£1,311</td><td>£8,555</td><td>£14,321</td><td>£18,822</td><td>£44,150</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>8%</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>