<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>£17,517</td><td>£17,607</td><td>£17,714</td><td>£17,824</td><td>£17,945</td><td>£88,606</td></tr><tr><td>Profit Before Tax</td><td>£3,099</td><td>£3,318</td><td>£3,734</td><td>£4,161</td><td>£4,700</td><td>£19,012</td></tr><tr><td>Profit After Tax      </td><td>£2,510</td><td>£2,688</td><td>£3,025</td><td>£3,370</td><td>£3,807</td><td>£15,400</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>£2,513</td><td>£2,691</td><td>£9,525</td><td>£14,973</td><td>£19,247</td><td>£48,949</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>