<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>£15,936</td><td>£16,175</td><td>£16,579</td><td>£16,994</td><td>£17,504</td><td>£83,188</td></tr><tr><td>Total Expenses</td><td>£14,306</td><td>£14,376</td><td>£14,459</td><td>£14,544</td><td>£14,638</td><td>£72,323</td></tr><tr><td>Profit Before Tax</td><td>£1,630</td><td>£1,799</td><td>£2,120</td><td>£2,449</td><td>£2,866</td><td>£10,865</td></tr><tr><td>Profit After Tax      </td><td>£1,320</td><td>£1,457</td><td>£1,717</td><td>£1,984</td><td>£2,321</td><td>£8,800</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,400</td><td>£9,639</td><td>£12,827</td><td>£27,872</td></tr><tr><td>Net Return</td><td>£1,323</td><td>£1,460</td><td>£7,118</td><td>£11,623</td><td>£15,148</td><td>£36,672</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>44%</td></tr></tbody></table></div></div></template></turbo-stream>