<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>£12,389</td><td>£12,462</td><td>£12,546</td><td>£12,632</td><td>£12,726</td><td>£62,756</td></tr><tr><td>Profit Before Tax</td><td>£1,819</td><td>£1,959</td><td>£2,235</td><td>£2,519</td><td>£2,880</td><td>£11,412</td></tr><tr><td>Profit After Tax      </td><td>£1,473</td><td>£1,587</td><td>£1,811</td><td>£2,040</td><td>£2,333</td><td>£9,244</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>£1,475</td><td>£1,589</td><td>£6,211</td><td>£9,894</td><td>£12,785</td><td>£31,954</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>