<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>£16,140</td><td>£16,382</td><td>£16,792</td><td>£17,211</td><td>£17,728</td><td>£84,253</td></tr><tr><td>Total Expenses</td><td>£13,449</td><td>£13,517</td><td>£13,599</td><td>£13,683</td><td>£13,776</td><td>£68,024</td></tr><tr><td>Profit Before Tax</td><td>£2,691</td><td>£2,865</td><td>£3,193</td><td>£3,528</td><td>£3,952</td><td>£16,229</td></tr><tr><td>Profit After Tax      </td><td>£2,180</td><td>£2,321</td><td>£2,586</td><td>£2,858</td><td>£3,201</td><td>£13,146</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£2,182</td><td>£2,323</td><td>£7,586</td><td>£11,783</td><td>£15,078</td><td>£38,953</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>16%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>