<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>£12,449</td><td>£12,524</td><td>£12,609</td><td>£12,696</td><td>£12,791</td><td>£63,069</td></tr><tr><td>Profit Before Tax</td><td>£1,759</td><td>£1,898</td><td>£2,173</td><td>£2,455</td><td>£2,815</td><td>£11,099</td></tr><tr><td>Profit After Tax      </td><td>£1,425</td><td>£1,537</td><td>£1,760</td><td>£1,988</td><td>£2,280</td><td>£8,990</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,400</td><td>£7,854</td><td>£10,452</td><td>£22,710</td></tr><tr><td>Net Return</td><td>£1,427</td><td>£1,539</td><td>£6,160</td><td>£9,843</td><td>£12,732</td><td>£31,700</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>