<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>£18,384</td><td>£18,660</td><td>£19,126</td><td>£19,604</td><td>£20,193</td><td>£95,967</td></tr><tr><td>Total Expenses</td><td>£15,681</td><td>£15,763</td><td>£15,859</td><td>£15,959</td><td>£16,067</td><td>£79,329</td></tr><tr><td>Profit Before Tax</td><td>£2,703</td><td>£2,897</td><td>£3,267</td><td>£3,646</td><td>£4,125</td><td>£16,638</td></tr><tr><td>Profit After Tax      </td><td>£2,189</td><td>£2,347</td><td>£2,646</td><td>£2,953</td><td>£3,341</td><td>£13,477</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£29,931</td></tr><tr><td>Net Return</td><td>£2,192</td><td>£2,350</td><td>£8,445</td><td>£13,305</td><td>£17,116</td><td>£43,408</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>