<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>£11,940</td><td>£12,119</td><td>£12,422</td><td>£12,733</td><td>£13,115</td><td>£62,328</td></tr><tr><td>Total Expenses</td><td>£10,534</td><td>£10,598</td><td>£10,671</td><td>£10,746</td><td>£10,827</td><td>£53,375</td></tr><tr><td>Profit Before Tax</td><td>£1,406</td><td>£1,521</td><td>£1,751</td><td>£1,987</td><td>£2,288</td><td>£8,953</td></tr><tr><td>Profit After Tax      </td><td>£1,139</td><td>£1,232</td><td>£1,418</td><td>£1,609</td><td>£1,853</td><td>£7,252</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,700</td><td>£6,605</td><td>£8,789</td><td>£19,097</td></tr><tr><td>Net Return</td><td>£1,141</td><td>£1,234</td><td>£5,118</td><td>£8,214</td><td>£10,642</td><td>£26,349</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>