<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>£20,340</td><td>£20,645</td><td>£21,161</td><td>£21,690</td><td>£22,341</td><td>£106,178</td></tr><tr><td>Total Expenses</td><td>£17,932</td><td>£18,040</td><td>£18,165</td><td>£18,292</td><td>£18,430</td><td>£90,859</td></tr><tr><td>Profit Before Tax</td><td>£2,408</td><td>£2,605</td><td>£2,996</td><td>£3,398</td><td>£3,911</td><td>£15,318</td></tr><tr><td>Profit After Tax      </td><td>£1,951</td><td>£2,110</td><td>£2,427</td><td>£2,752</td><td>£3,168</td><td>£12,408</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£1,954</td><td>£2,113</td><td>£8,727</td><td>£13,998</td><td>£18,133</td><td>£44,925</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>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>