<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>£14,712</td><td>£14,933</td><td>£15,306</td><td>£15,689</td><td>£16,159</td><td>£76,799</td></tr><tr><td>Total Expenses</td><td>£12,596</td><td>£12,665</td><td>£12,745</td><td>£12,827</td><td>£12,917</td><td>£63,749</td></tr><tr><td>Profit Before Tax</td><td>£2,116</td><td>£2,268</td><td>£2,561</td><td>£2,862</td><td>£3,243</td><td>£13,049</td></tr><tr><td>Profit After Tax      </td><td>£1,714</td><td>£1,837</td><td>£2,075</td><td>£2,318</td><td>£2,627</td><td>£10,570</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,600</td><td>£8,211</td><td>£10,927</td><td>£23,743</td></tr><tr><td>Net Return</td><td>£1,716</td><td>£1,840</td><td>£6,675</td><td>£10,529</td><td>£13,553</td><td>£34,312</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>