<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>£8,400</td><td>£8,526</td><td>£8,739</td><td>£8,958</td><td>£9,226</td><td>£43,849</td></tr><tr><td>Total Expenses</td><td>£5,617</td><td>£5,676</td><td>£5,740</td><td>£5,806</td><td>£5,875</td><td>£28,714</td></tr><tr><td>Profit Before Tax</td><td>£2,783</td><td>£2,850</td><td>£2,999</td><td>£3,152</td><td>£3,351</td><td>£15,135</td></tr><tr><td>Profit After Tax      </td><td>£2,254</td><td>£2,309</td><td>£2,429</td><td>£2,553</td><td>£2,714</td><td>£12,259</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£1,400</td><td>£2,499</td><td>£3,326</td><td>£7,226</td></tr><tr><td>Net Return</td><td>£2,255</td><td>£2,309</td><td>£3,829</td><td>£5,052</td><td>£6,040</td><td>£19,485</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>23%</td><td>27%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>