<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>£18,816</td><td>£19,098</td><td>£19,576</td><td>£20,065</td><td>£20,667</td><td>£98,222</td></tr><tr><td>Total Expenses</td><td>£15,968</td><td>£16,051</td><td>£16,150</td><td>£16,251</td><td>£16,362</td><td>£80,781</td></tr><tr><td>Profit Before Tax</td><td>£2,848</td><td>£3,048</td><td>£3,426</td><td>£3,814</td><td>£4,305</td><td>£17,441</td></tr><tr><td>Profit After Tax      </td><td>£2,307</td><td>£2,468</td><td>£2,775</td><td>£3,090</td><td>£3,487</td><td>£14,127</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,900</td><td>£10,532</td><td>£14,015</td><td>£30,452</td></tr><tr><td>Net Return</td><td>£2,310</td><td>£2,471</td><td>£8,675</td><td>£13,621</td><td>£17,502</td><td>£44,580</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>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>