<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>£14,532</td><td>£14,750</td><td>£15,119</td><td>£15,497</td><td>£15,962</td><td>£75,859</td></tr><tr><td>Total Expenses</td><td>£13,080</td><td>£13,164</td><td>£13,259</td><td>£13,356</td><td>£13,460</td><td>£66,319</td></tr><tr><td>Profit Before Tax</td><td>£1,452</td><td>£1,586</td><td>£1,860</td><td>£2,141</td><td>£2,502</td><td>£9,540</td></tr><tr><td>Profit After Tax      </td><td>£1,176</td><td>£1,285</td><td>£1,507</td><td>£1,734</td><td>£2,026</td><td>£7,728</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,500</td><td>£8,033</td><td>£10,689</td><td>£23,226</td></tr><tr><td>Net Return</td><td>£1,178</td><td>£1,287</td><td>£6,007</td><td>£9,767</td><td>£12,716</td><td>£30,954</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</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>19%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>