<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>£13,428</td><td>£13,629</td><td>£13,970</td><td>£14,319</td><td>£14,749</td><td>£70,096</td></tr><tr><td>Total Expenses</td><td>£12,024</td><td>£12,100</td><td>£12,186</td><td>£12,275</td><td>£12,369</td><td>£60,955</td></tr><tr><td>Profit Before Tax</td><td>£1,404</td><td>£1,529</td><td>£1,784</td><td>£2,045</td><td>£2,380</td><td>£9,141</td></tr><tr><td>Profit After Tax      </td><td>£1,137</td><td>£1,239</td><td>£1,445</td><td>£1,656</td><td>£1,927</td><td>£7,404</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,160</td><td>£7,426</td><td>£9,882</td><td>£21,472</td></tr><tr><td>Net Return</td><td>£1,139</td><td>£1,241</td><td>£5,605</td><td>£9,082</td><td>£11,809</td><td>£28,876</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>19%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>