<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>£19,980</td><td>£20,280</td><td>£20,787</td><td>£21,306</td><td>£21,946</td><td>£104,298</td></tr><tr><td>Total Expenses</td><td>£16,994</td><td>£17,081</td><td>£17,185</td><td>£17,292</td><td>£17,409</td><td>£85,962</td></tr><tr><td>Profit Before Tax</td><td>£2,986</td><td>£3,199</td><td>£3,601</td><td>£4,014</td><td>£4,536</td><td>£18,337</td></tr><tr><td>Profit After Tax      </td><td>£2,419</td><td>£2,591</td><td>£2,917</td><td>£3,252</td><td>£3,674</td><td>£14,853</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>£2,422</td><td>£2,594</td><td>£9,217</td><td>£14,497</td><td>£18,639</td><td>£47,370</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>