<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>£21,048</td><td>£21,364</td><td>£21,898</td><td>£22,445</td><td>£23,119</td><td>£109,873</td></tr><tr><td>Total Expenses</td><td>£17,803</td><td>£17,894</td><td>£18,003</td><td>£18,115</td><td>£18,238</td><td>£90,053</td></tr><tr><td>Profit Before Tax</td><td>£3,245</td><td>£3,470</td><td>£3,894</td><td>£4,330</td><td>£4,880</td><td>£19,820</td></tr><tr><td>Profit After Tax      </td><td>£2,629</td><td>£2,810</td><td>£3,154</td><td>£3,507</td><td>£3,953</td><td>£16,054</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£2,632</td><td>£2,814</td><td>£9,755</td><td>£15,289</td><td>£19,631</td><td>£50,120</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>