<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£13,571</td><td>£13,652</td><td>£13,745</td><td>£13,840</td><td>£13,943</td><td>£68,751</td></tr><tr><td>Profit Before Tax</td><td>£1,921</td><td>£2,072</td><td>£2,373</td><td>£2,680</td><td>£3,073</td><td>£12,119</td></tr><tr><td>Profit After Tax      </td><td>£1,556</td><td>£1,679</td><td>£1,922</td><td>£2,171</td><td>£2,489</td><td>£9,817</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£1,558</td><td>£1,681</td><td>£6,722</td><td>£10,739</td><td>£13,891</td><td>£34,591</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>