<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>£14,844</td><td>£15,067</td><td>£15,443</td><td>£15,829</td><td>£16,304</td><td>£77,488</td></tr><tr><td>Total Expenses</td><td>£13,523</td><td>£13,612</td><td>£13,712</td><td>£13,815</td><td>£13,924</td><td>£68,586</td></tr><tr><td>Profit Before Tax</td><td>£1,321</td><td>£1,455</td><td>£1,731</td><td>£2,015</td><td>£2,380</td><td>£8,901</td></tr><tr><td>Profit After Tax      </td><td>£1,070</td><td>£1,178</td><td>£1,402</td><td>£1,632</td><td>£1,928</td><td>£7,210</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,599</td><td>£8,209</td><td>£10,924</td><td>£23,737</td></tr><tr><td>Net Return</td><td>£1,073</td><td>£1,181</td><td>£6,001</td><td>£9,841</td><td>£12,852</td><td>£30,948</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>10%</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>