<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>£13,236</td><td>£13,435</td><td>£13,770</td><td>£14,115</td><td>£14,538</td><td>£69,094</td></tr><tr><td>Total Expenses</td><td>£11,457</td><td>£11,523</td><td>£11,599</td><td>£11,678</td><td>£11,763</td><td>£58,020</td></tr><tr><td>Profit Before Tax</td><td>£1,779</td><td>£1,912</td><td>£2,171</td><td>£2,437</td><td>£2,775</td><td>£11,074</td></tr><tr><td>Profit After Tax      </td><td>£1,441</td><td>£1,548</td><td>£1,759</td><td>£1,974</td><td>£2,248</td><td>£8,970</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,100</td><td>£7,319</td><td>£9,739</td><td>£21,162</td></tr><tr><td>Net Return</td><td>£1,443</td><td>£1,551</td><td>£5,859</td><td>£9,293</td><td>£11,987</td><td>£30,132</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>