<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>£13,392</td><td>£13,593</td><td>£13,933</td><td>£14,281</td><td>£14,709</td><td>£69,908</td></tr><tr><td>Total Expenses</td><td>£11,671</td><td>£11,737</td><td>£11,814</td><td>£11,893</td><td>£11,978</td><td>£59,093</td></tr><tr><td>Profit Before Tax</td><td>£1,721</td><td>£1,856</td><td>£2,119</td><td>£2,388</td><td>£2,731</td><td>£10,815</td></tr><tr><td>Profit After Tax      </td><td>£1,394</td><td>£1,503</td><td>£1,716</td><td>£1,935</td><td>£2,212</td><td>£8,760</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,200</td><td>£7,497</td><td>£9,977</td><td>£21,678</td></tr><tr><td>Net Return</td><td>£1,396</td><td>£1,505</td><td>£5,916</td><td>£9,432</td><td>£12,189</td><td>£30,438</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>