<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>£14,856</td><td>£15,079</td><td>£15,456</td><td>£15,842</td><td>£16,317</td><td>£77,550</td></tr><tr><td>Total Expenses</td><td>£12,611</td><td>£12,679</td><td>£12,760</td><td>£12,842</td><td>£12,932</td><td>£63,825</td></tr><tr><td>Profit Before Tax</td><td>£2,245</td><td>£2,400</td><td>£2,696</td><td>£3,000</td><td>£3,385</td><td>£13,726</td></tr><tr><td>Profit After Tax      </td><td>£1,819</td><td>£1,944</td><td>£2,184</td><td>£2,430</td><td>£2,742</td><td>£11,118</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>£1,821</td><td>£1,946</td><td>£6,784</td><td>£10,641</td><td>£13,669</td><td>£34,860</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>