<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>£11,772</td><td>£11,949</td><td>£12,247</td><td>£12,553</td><td>£12,930</td><td>£61,451</td></tr><tr><td>Total Expenses</td><td>£10,497</td><td>£10,561</td><td>£10,634</td><td>£10,708</td><td>£10,789</td><td>£53,189</td></tr><tr><td>Profit Before Tax</td><td>£1,275</td><td>£1,388</td><td>£1,614</td><td>£1,845</td><td>£2,142</td><td>£8,263</td></tr><tr><td>Profit After Tax      </td><td>£1,033</td><td>£1,124</td><td>£1,307</td><td>£1,495</td><td>£1,735</td><td>£6,693</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,690</td><td>£6,587</td><td>£8,765</td><td>£19,046</td></tr><tr><td>Net Return</td><td>£1,034</td><td>£1,126</td><td>£4,997</td><td>£8,081</td><td>£10,500</td><td>£25,739</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>