<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>£20,616</td><td>£20,925</td><td>£21,448</td><td>£21,985</td><td>£22,644</td><td>£107,618</td></tr><tr><td>Total Expenses</td><td>£17,336</td><td>£17,422</td><td>£17,525</td><td>£17,631</td><td>£17,748</td><td>£87,661</td></tr><tr><td>Profit Before Tax</td><td>£3,280</td><td>£3,504</td><td>£3,923</td><td>£4,354</td><td>£4,896</td><td>£19,957</td></tr><tr><td>Profit After Tax      </td><td>£2,657</td><td>£2,838</td><td>£3,178</td><td>£3,526</td><td>£3,966</td><td>£16,165</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£2,660</td><td>£2,841</td><td>£9,678</td><td>£15,129</td><td>£19,406</td><td>£49,715</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>16%</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>