<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>£17,220</td><td>£17,478</td><td>£17,915</td><td>£18,363</td><td>£18,914</td><td>£89,891</td></tr><tr><td>Total Expenses</td><td>£14,657</td><td>£14,734</td><td>£14,825</td><td>£14,919</td><td>£15,022</td><td>£74,157</td></tr><tr><td>Profit Before Tax</td><td>£2,563</td><td>£2,744</td><td>£3,090</td><td>£3,444</td><td>£3,893</td><td>£15,734</td></tr><tr><td>Profit After Tax      </td><td>£2,076</td><td>£2,223</td><td>£2,503</td><td>£2,790</td><td>£3,153</td><td>£12,744</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,400</td><td>£9,639</td><td>£12,827</td><td>£27,871</td></tr><tr><td>Net Return</td><td>£2,079</td><td>£2,226</td><td>£7,903</td><td>£12,429</td><td>£15,980</td><td>£40,615</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>