<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>£15,816</td><td>£16,053</td><td>£16,455</td><td>£16,866</td><td>£17,372</td><td>£82,562</td></tr><tr><td>Total Expenses</td><td>£13,419</td><td>£13,491</td><td>£13,577</td><td>£13,665</td><td>£13,760</td><td>£67,912</td></tr><tr><td>Profit Before Tax</td><td>£2,397</td><td>£2,562</td><td>£2,878</td><td>£3,201</td><td>£3,612</td><td>£14,649</td></tr><tr><td>Profit After Tax      </td><td>£1,942</td><td>£2,075</td><td>£2,331</td><td>£2,593</td><td>£2,925</td><td>£11,866</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,900</td><td>£8,747</td><td>£11,639</td><td>£25,291</td></tr><tr><td>Net Return</td><td>£1,944</td><td>£2,078</td><td>£7,231</td><td>£11,340</td><td>£14,565</td><td>£37,157</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>