<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>£16,488</td><td>£16,735</td><td>£17,154</td><td>£17,583</td><td>£18,110</td><td>£86,070</td></tr><tr><td>Total Expenses</td><td>£14,699</td><td>£14,787</td><td>£14,888</td><td>£14,990</td><td>£15,101</td><td>£74,466</td></tr><tr><td>Profit Before Tax</td><td>£1,789</td><td>£1,948</td><td>£2,266</td><td>£2,592</td><td>£3,009</td><td>£11,604</td></tr><tr><td>Profit After Tax      </td><td>£1,449</td><td>£1,578</td><td>£1,836</td><td>£2,100</td><td>£2,437</td><td>£9,399</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£1,451</td><td>£1,581</td><td>£7,036</td><td>£11,382</td><td>£14,789</td><td>£36,239</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>