<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>£18,240</td><td>£18,514</td><td>£18,976</td><td>£19,451</td><td>£20,034</td><td>£95,215</td></tr><tr><td>Total Expenses</td><td>£15,356</td><td>£15,437</td><td>£15,533</td><td>£15,632</td><td>£15,740</td><td>£77,698</td></tr><tr><td>Profit Before Tax</td><td>£2,884</td><td>£3,077</td><td>£3,443</td><td>£3,819</td><td>£4,295</td><td>£17,518</td></tr><tr><td>Profit After Tax      </td><td>£2,336</td><td>£2,492</td><td>£2,789</td><td>£3,094</td><td>£3,479</td><td>£14,189</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,650</td><td>£10,085</td><td>£13,421</td><td>£29,162</td></tr><tr><td>Net Return</td><td>£2,339</td><td>£2,495</td><td>£8,439</td><td>£13,179</td><td>£16,900</td><td>£43,351</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>