<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>£15,816</td><td>£16,053</td><td>£16,455</td><td>£16,866</td><td>£17,372</td><td>£82,562</td></tr><tr><td>Total Expenses</td><td>£14,326</td><td>£14,419</td><td>£14,524</td><td>£14,632</td><td>£14,747</td><td>£72,648</td></tr><tr><td>Profit Before Tax</td><td>£1,490</td><td>£1,634</td><td>£1,930</td><td>£2,234</td><td>£2,625</td><td>£9,913</td></tr><tr><td>Profit After Tax      </td><td>£1,207</td><td>£1,324</td><td>£1,563</td><td>£1,810</td><td>£2,126</td><td>£8,030</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,900</td><td>£8,747</td><td>£11,639</td><td>£25,291</td></tr><tr><td>Net Return</td><td>£1,209</td><td>£1,326</td><td>£6,464</td><td>£10,556</td><td>£13,766</td><td>£33,321</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>