<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>£22,332</td><td>£22,667</td><td>£23,234</td><td>£23,814</td><td>£24,529</td><td>£116,576</td></tr><tr><td>Total Expenses</td><td>£18,909</td><td>£19,007</td><td>£19,124</td><td>£19,243</td><td>£19,374</td><td>£95,657</td></tr><tr><td>Profit Before Tax</td><td>£3,423</td><td>£3,660</td><td>£4,110</td><td>£4,571</td><td>£5,155</td><td>£20,919</td></tr><tr><td>Profit After Tax      </td><td>£2,772</td><td>£2,964</td><td>£3,329</td><td>£3,703</td><td>£4,176</td><td>£16,944</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£2,776</td><td>£2,968</td><td>£10,329</td><td>£16,198</td><td>£20,803</td><td>£53,074</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>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>