<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>£13,056</td><td>£13,252</td><td>£13,583</td><td>£13,923</td><td>£14,340</td><td>£68,154</td></tr><tr><td>Total Expenses</td><td>£11,241</td><td>£11,306</td><td>£11,382</td><td>£11,460</td><td>£11,545</td><td>£56,934</td></tr><tr><td>Profit Before Tax</td><td>£1,815</td><td>£1,946</td><td>£2,201</td><td>£2,463</td><td>£2,796</td><td>£11,220</td></tr><tr><td>Profit After Tax      </td><td>£1,470</td><td>£1,576</td><td>£1,783</td><td>£1,995</td><td>£2,265</td><td>£9,089</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,000</td><td>£7,140</td><td>£9,501</td><td>£20,646</td></tr><tr><td>Net Return</td><td>£1,472</td><td>£1,578</td><td>£5,783</td><td>£9,135</td><td>£11,766</td><td>£29,734</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>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>