<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>£11,232</td><td>£11,400</td><td>£11,685</td><td>£11,978</td><td>£12,337</td><td>£58,633</td></tr><tr><td>Total Expenses</td><td>£10,027</td><td>£10,089</td><td>£10,161</td><td>£10,234</td><td>£10,313</td><td>£50,824</td></tr><tr><td>Profit Before Tax</td><td>£1,205</td><td>£1,311</td><td>£1,525</td><td>£1,744</td><td>£2,024</td><td>£7,809</td></tr><tr><td>Profit After Tax      </td><td>£976</td><td>£1,062</td><td>£1,235</td><td>£1,412</td><td>£1,640</td><td>£6,325</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,480</td><td>£6,212</td><td>£8,266</td><td>£17,962</td></tr><tr><td>Net Return</td><td>£978</td><td>£1,064</td><td>£4,715</td><td>£7,624</td><td>£9,906</td><td>£24,287</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>