<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>£13,884</td><td>£14,092</td><td>£14,445</td><td>£14,806</td><td>£15,250</td><td>£72,476</td></tr><tr><td>Total Expenses</td><td>£11,619</td><td>£11,678</td><td>£11,750</td><td>£11,824</td><td>£11,904</td><td>£58,775</td></tr><tr><td>Profit Before Tax</td><td>£2,265</td><td>£2,414</td><td>£2,694</td><td>£2,982</td><td>£3,346</td><td>£13,701</td></tr><tr><td>Profit After Tax      </td><td>£1,835</td><td>£1,955</td><td>£2,182</td><td>£2,415</td><td>£2,710</td><td>£11,098</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,300</td><td>£7,676</td><td>£10,214</td><td>£22,194</td></tr><tr><td>Net Return</td><td>£1,837</td><td>£1,957</td><td>£6,483</td><td>£10,091</td><td>£12,924</td><td>£33,292</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>