<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>£15,852</td><td>£16,090</td><td>£16,492</td><td>£16,904</td><td>£17,411</td><td>£82,750</td></tr><tr><td>Total Expenses</td><td>£13,590</td><td>£13,662</td><td>£13,747</td><td>£13,834</td><td>£13,929</td><td>£68,761</td></tr><tr><td>Profit Before Tax</td><td>£2,262</td><td>£2,428</td><td>£2,745</td><td>£3,071</td><td>£3,483</td><td>£13,989</td></tr><tr><td>Profit After Tax      </td><td>£1,832</td><td>£1,967</td><td>£2,224</td><td>£2,487</td><td>£2,821</td><td>£11,331</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>£1,835</td><td>£1,969</td><td>£7,224</td><td>£11,412</td><td>£14,698</td><td>£37,138</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>