<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>£14,892</td><td>£15,115</td><td>£15,493</td><td>£15,881</td><td>£16,357</td><td>£77,738</td></tr><tr><td>Total Expenses</td><td>£13,507</td><td>£13,575</td><td>£13,656</td><td>£13,739</td><td>£13,829</td><td>£68,307</td></tr><tr><td>Profit Before Tax</td><td>£1,385</td><td>£1,540</td><td>£1,837</td><td>£2,142</td><td>£2,528</td><td>£9,431</td></tr><tr><td>Profit After Tax      </td><td>£1,122</td><td>£1,247</td><td>£1,488</td><td>£1,735</td><td>£2,048</td><td>£7,639</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,050</td><td>£9,014</td><td>£11,996</td><td>£26,065</td></tr><tr><td>Net Return</td><td>£1,124</td><td>£1,250</td><td>£6,538</td><td>£10,749</td><td>£14,043</td><td>£33,705</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>