<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>£14,268</td><td>£14,482</td><td>£14,844</td><td>£15,215</td><td>£15,672</td><td>£74,481</td></tr><tr><td>Total Expenses</td><td>£12,258</td><td>£12,323</td><td>£12,400</td><td>£12,479</td><td>£12,565</td><td>£62,024</td></tr><tr><td>Profit Before Tax</td><td>£2,010</td><td>£2,159</td><td>£2,444</td><td>£2,736</td><td>£3,107</td><td>£12,456</td></tr><tr><td>Profit After Tax      </td><td>£1,628</td><td>£1,749</td><td>£1,980</td><td>£2,216</td><td>£2,516</td><td>£10,090</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,500</td><td>£8,033</td><td>£10,689</td><td>£23,226</td></tr><tr><td>Net Return</td><td>£1,631</td><td>£1,751</td><td>£6,480</td><td>£10,249</td><td>£13,205</td><td>£33,316</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>