<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>£14,460</td><td>£14,677</td><td>£15,044</td><td>£15,420</td><td>£15,883</td><td>£75,483</td></tr><tr><td>Total Expenses</td><td>£12,333</td><td>£12,401</td><td>£12,481</td><td>£12,562</td><td>£12,651</td><td>£62,428</td></tr><tr><td>Profit Before Tax</td><td>£2,127</td><td>£2,276</td><td>£2,563</td><td>£2,858</td><td>£3,232</td><td>£13,056</td></tr><tr><td>Profit After Tax      </td><td>£1,723</td><td>£1,844</td><td>£2,076</td><td>£2,315</td><td>£2,618</td><td>£10,575</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,480</td><td>£7,997</td><td>£10,642</td><td>£23,123</td></tr><tr><td>Net Return</td><td>£1,725</td><td>£1,846</td><td>£6,556</td><td>£10,312</td><td>£13,259</td><td>£33,698</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>