<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>£15,312</td><td>£15,542</td><td>£15,930</td><td>£16,328</td><td>£16,818</td><td>£79,931</td></tr><tr><td>Total Expenses</td><td>£13,084</td><td>£13,154</td><td>£13,236</td><td>£13,321</td><td>£13,413</td><td>£66,208</td></tr><tr><td>Profit Before Tax</td><td>£2,228</td><td>£2,388</td><td>£2,694</td><td>£3,008</td><td>£3,405</td><td>£13,723</td></tr><tr><td>Profit After Tax      </td><td>£1,805</td><td>£1,934</td><td>£2,182</td><td>£2,436</td><td>£2,758</td><td>£11,115</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£1,807</td><td>£1,937</td><td>£6,982</td><td>£11,004</td><td>£14,160</td><td>£35,890</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>