<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>£17,112</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,795</td><td>£89,327</td></tr><tr><td>Total Expenses</td><td>£15,348</td><td>£15,446</td><td>£15,556</td><td>£15,669</td><td>£15,790</td><td>£77,809</td></tr><tr><td>Profit Before Tax</td><td>£1,764</td><td>£1,923</td><td>£2,247</td><td>£2,579</td><td>£3,005</td><td>£11,518</td></tr><tr><td>Profit After Tax      </td><td>£1,429</td><td>£1,558</td><td>£1,820</td><td>£2,089</td><td>£2,434</td><td>£9,329</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,300</td><td>£9,461</td><td>£12,589</td><td>£27,356</td></tr><tr><td>Net Return</td><td>£1,431</td><td>£1,560</td><td>£7,120</td><td>£11,550</td><td>£15,024</td><td>£36,685</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>