<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>£11,304</td><td>£11,474</td><td>£11,760</td><td>£12,054</td><td>£12,416</td><td>£59,008</td></tr><tr><td>Total Expenses</td><td>£9,438</td><td>£9,486</td><td>£9,544</td><td>£9,603</td><td>£9,668</td><td>£47,739</td></tr><tr><td>Profit Before Tax</td><td>£1,866</td><td>£1,988</td><td>£2,217</td><td>£2,451</td><td>£2,748</td><td>£11,270</td></tr><tr><td>Profit After Tax      </td><td>£1,512</td><td>£1,610</td><td>£1,795</td><td>£1,986</td><td>£2,226</td><td>£9,128</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,500</td><td>£6,248</td><td>£8,314</td><td>£18,065</td></tr><tr><td>Net Return</td><td>£1,514</td><td>£1,612</td><td>£5,295</td><td>£8,233</td><td>£10,539</td><td>£27,193</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>