<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>£20,628</td><td>£20,937</td><td>£21,461</td><td>£21,997</td><td>£22,657</td><td>£107,681</td></tr><tr><td>Total Expenses</td><td>£17,302</td><td>£17,392</td><td>£17,499</td><td>£17,609</td><td>£17,730</td><td>£87,532</td></tr><tr><td>Profit Before Tax</td><td>£3,326</td><td>£3,546</td><td>£3,962</td><td>£4,388</td><td>£4,928</td><td>£20,149</td></tr><tr><td>Profit After Tax      </td><td>£2,694</td><td>£2,872</td><td>£3,209</td><td>£3,554</td><td>£3,991</td><td>£16,321</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,390</td><td>£11,406</td><td>£15,179</td><td>£32,982</td></tr><tr><td>Net Return</td><td>£2,697</td><td>£2,875</td><td>£9,599</td><td>£14,961</td><td>£19,170</td><td>£49,302</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>