<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>£14,724</td><td>£14,945</td><td>£15,318</td><td>£15,701</td><td>£16,172</td><td>£76,861</td></tr><tr><td>Total Expenses</td><td>£12,518</td><td>£12,586</td><td>£12,667</td><td>£12,749</td><td>£12,839</td><td>£63,359</td></tr><tr><td>Profit Before Tax</td><td>£2,206</td><td>£2,358</td><td>£2,652</td><td>£2,953</td><td>£3,334</td><td>£13,502</td></tr><tr><td>Profit After Tax      </td><td>£1,787</td><td>£1,910</td><td>£2,148</td><td>£2,392</td><td>£2,700</td><td>£10,937</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,560</td><td>£8,140</td><td>£10,832</td><td>£23,536</td></tr><tr><td>Net Return</td><td>£1,789</td><td>£1,913</td><td>£6,708</td><td>£10,531</td><td>£13,532</td><td>£34,473</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>