<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>£14,784</td><td>£15,006</td><td>£15,381</td><td>£15,765</td><td>£16,238</td><td>£77,174</td></tr><tr><td>Total Expenses</td><td>£13,000</td><td>£13,069</td><td>£13,149</td><td>£13,231</td><td>£13,321</td><td>£65,771</td></tr><tr><td>Profit Before Tax</td><td>£1,784</td><td>£1,937</td><td>£2,232</td><td>£2,534</td><td>£2,917</td><td>£11,404</td></tr><tr><td>Profit After Tax      </td><td>£1,445</td><td>£1,569</td><td>£1,808</td><td>£2,053</td><td>£2,363</td><td>£9,237</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£1,447</td><td>£1,572</td><td>£6,608</td><td>£10,621</td><td>£13,765</td><td>£34,012</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>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>