<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>£14,352</td><td>£14,567</td><td>£14,931</td><td>£15,305</td><td>£15,764</td><td>£74,919</td></tr><tr><td>Total Expenses</td><td>£12,362</td><td>£12,430</td><td>£12,509</td><td>£12,590</td><td>£12,679</td><td>£62,570</td></tr><tr><td>Profit Before Tax</td><td>£1,990</td><td>£2,138</td><td>£2,422</td><td>£2,715</td><td>£3,085</td><td>£12,350</td></tr><tr><td>Profit After Tax      </td><td>£1,612</td><td>£1,732</td><td>£1,962</td><td>£2,199</td><td>£2,499</td><td>£10,003</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>£1,614</td><td>£1,734</td><td>£6,462</td><td>£10,231</td><td>£13,188</td><td>£33,230</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>