<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>£19,140</td><td>£19,427</td><td>£19,913</td><td>£20,411</td><td>£21,023</td><td>£99,913</td></tr><tr><td>Total Expenses</td><td>£16,231</td><td>£16,315</td><td>£16,415</td><td>£16,518</td><td>£16,631</td><td>£82,109</td></tr><tr><td>Profit Before Tax</td><td>£2,910</td><td>£3,112</td><td>£3,498</td><td>£3,893</td><td>£4,392</td><td>£17,805</td></tr><tr><td>Profit After Tax      </td><td>£2,357</td><td>£2,521</td><td>£2,833</td><td>£3,153</td><td>£3,558</td><td>£14,422</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£2,360</td><td>£2,524</td><td>£8,833</td><td>£13,863</td><td>£17,810</td><td>£45,390</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>