<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>£13,236</td><td>£13,435</td><td>£13,770</td><td>£14,115</td><td>£14,538</td><td>£69,094</td></tr><tr><td>Total Expenses</td><td>£11,957</td><td>£12,034</td><td>£12,122</td><td>£12,211</td><td>£12,307</td><td>£60,630</td></tr><tr><td>Profit Before Tax</td><td>£1,279</td><td>£1,400</td><td>£1,649</td><td>£1,904</td><td>£2,232</td><td>£8,463</td></tr><tr><td>Profit After Tax      </td><td>£1,036</td><td>£1,134</td><td>£1,336</td><td>£1,542</td><td>£1,808</td><td>£6,855</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,100</td><td>£7,319</td><td>£9,739</td><td>£21,162</td></tr><tr><td>Net Return</td><td>£1,038</td><td>£1,136</td><td>£5,436</td><td>£8,861</td><td>£11,547</td><td>£28,017</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>