<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>£14,820</td><td>£15,042</td><td>£15,418</td><td>£15,804</td><td>£16,278</td><td>£77,362</td></tr><tr><td>Total Expenses</td><td>£13,289</td><td>£13,323</td><td>£13,371</td><td>£13,421</td><td>£13,479</td><td>£66,884</td></tr><tr><td>Profit Before Tax</td><td>£1,531</td><td>£1,719</td><td>£2,047</td><td>£2,383</td><td>£2,799</td><td>£10,478</td></tr><tr><td>Profit After Tax      </td><td>£1,240</td><td>£1,393</td><td>£1,658</td><td>£1,930</td><td>£2,267</td><td>£8,488</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£1,243</td><td>£1,395</td><td>£7,358</td><td>£12,105</td><td>£15,807</td><td>£37,908</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>