<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>£14,208</td><td>£14,421</td><td>£14,782</td><td>£15,151</td><td>£15,606</td><td>£74,168</td></tr><tr><td>Total Expenses</td><td>£12,149</td><td>£12,216</td><td>£12,295</td><td>£12,376</td><td>£12,464</td><td>£61,502</td></tr><tr><td>Profit Before Tax</td><td>£2,059</td><td>£2,205</td><td>£2,486</td><td>£2,775</td><td>£3,141</td><td>£12,666</td></tr><tr><td>Profit After Tax      </td><td>£1,668</td><td>£1,786</td><td>£2,014</td><td>£2,248</td><td>£2,545</td><td>£10,260</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,400</td><td>£7,854</td><td>£10,451</td><td>£22,710</td></tr><tr><td>Net Return</td><td>£1,670</td><td>£1,788</td><td>£6,414</td><td>£10,102</td><td>£12,996</td><td>£32,969</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>