<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>£17,304</td><td>£17,564</td><td>£18,003</td><td>£18,453</td><td>£19,006</td><td>£90,329</td></tr><tr><td>Total Expenses</td><td>£14,593</td><td>£14,671</td><td>£14,762</td><td>£14,856</td><td>£14,959</td><td>£73,842</td></tr><tr><td>Profit Before Tax</td><td>£2,711</td><td>£2,893</td><td>£3,240</td><td>£3,596</td><td>£4,047</td><td>£16,488</td></tr><tr><td>Profit After Tax      </td><td>£2,196</td><td>£2,343</td><td>£2,625</td><td>£2,913</td><td>£3,278</td><td>£13,355</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,360</td><td>£9,568</td><td>£12,732</td><td>£27,665</td></tr><tr><td>Net Return</td><td>£2,198</td><td>£2,346</td><td>£7,985</td><td>£12,481</td><td>£16,010</td><td>£41,020</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>