<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>£19,368</td><td>£19,659</td><td>£20,150</td><td>£20,654</td><td>£21,273</td><td>£101,104</td></tr><tr><td>Total Expenses</td><td>£17,639</td><td>£17,756</td><td>£17,887</td><td>£18,020</td><td>£18,163</td><td>£89,465</td></tr><tr><td>Profit Before Tax</td><td>£1,729</td><td>£1,903</td><td>£2,263</td><td>£2,633</td><td>£3,110</td><td>£11,638</td></tr><tr><td>Profit After Tax      </td><td>£1,400</td><td>£1,541</td><td>£1,833</td><td>£2,133</td><td>£2,519</td><td>£9,427</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£1,403</td><td>£1,544</td><td>£7,834</td><td>£12,843</td><td>£16,771</td><td>£40,396</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>2%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>