<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£10,554</td><td>£10,613</td><td>£10,683</td><td>£10,754</td><td>£10,831</td><td>£53,435</td></tr><tr><td>Profit Before Tax</td><td>£1,710</td><td>£1,835</td><td>£2,076</td><td>£2,324</td><td>£2,639</td><td>£10,585</td></tr><tr><td>Profit After Tax      </td><td>£1,385</td><td>£1,486</td><td>£1,682</td><td>£1,883</td><td>£2,138</td><td>£8,574</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,800</td><td>£6,783</td><td>£9,026</td><td>£19,613</td></tr><tr><td>Net Return</td><td>£1,387</td><td>£1,488</td><td>£5,482</td><td>£8,666</td><td>£11,164</td><td>£28,187</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>