<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>£17,760</td><td>£18,026</td><td>£18,477</td><td>£18,939</td><td>£19,507</td><td>£92,710</td></tr><tr><td>Total Expenses</td><td>£16,246</td><td>£16,354</td><td>£16,476</td><td>£16,600</td><td>£16,733</td><td>£82,408</td></tr><tr><td>Profit Before Tax</td><td>£1,514</td><td>£1,672</td><td>£2,001</td><td>£2,339</td><td>£2,775</td><td>£10,302</td></tr><tr><td>Profit After Tax      </td><td>£1,227</td><td>£1,355</td><td>£1,621</td><td>£1,895</td><td>£2,247</td><td>£8,344</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,500</td><td>£9,818</td><td>£13,065</td><td>£28,388</td></tr><tr><td>Net Return</td><td>£1,229</td><td>£1,357</td><td>£7,121</td><td>£11,712</td><td>£15,312</td><td>£36,732</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>