<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>£16,908</td><td>£17,162</td><td>£17,591</td><td>£18,030</td><td>£18,571</td><td>£88,262</td></tr><tr><td>Total Expenses</td><td>£14,396</td><td>£14,471</td><td>£14,561</td><td>£14,653</td><td>£14,754</td><td>£72,836</td></tr><tr><td>Profit Before Tax</td><td>£2,512</td><td>£2,690</td><td>£3,029</td><td>£3,377</td><td>£3,817</td><td>£15,426</td></tr><tr><td>Profit After Tax      </td><td>£2,035</td><td>£2,179</td><td>£2,454</td><td>£2,735</td><td>£3,092</td><td>£12,495</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,300</td><td>£9,461</td><td>£12,589</td><td>£27,356</td></tr><tr><td>Net Return</td><td>£2,038</td><td>£2,182</td><td>£7,754</td><td>£12,196</td><td>£15,681</td><td>£39,851</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>