<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>£21,876</td><td>£22,204</td><td>£22,759</td><td>£23,328</td><td>£24,028</td><td>£114,196</td></tr><tr><td>Total Expenses</td><td>£18,563</td><td>£18,658</td><td>£18,771</td><td>£18,887</td><td>£19,014</td><td>£93,894</td></tr><tr><td>Profit Before Tax</td><td>£3,313</td><td>£3,546</td><td>£3,988</td><td>£4,441</td><td>£5,014</td><td>£20,302</td></tr><tr><td>Profit After Tax      </td><td>£2,683</td><td>£2,872</td><td>£3,230</td><td>£3,597</td><td>£4,061</td><td>£16,445</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,900</td><td>£12,317</td><td>£16,390</td><td>£35,613</td></tr><tr><td>Net Return</td><td>£2,687</td><td>£2,876</td><td>£10,130</td><td>£15,914</td><td>£20,451</td><td>£52,058</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>