<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>£17,112</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,795</td><td>£89,327</td></tr><tr><td>Total Expenses</td><td>£14,434</td><td>£14,511</td><td>£14,602</td><td>£14,695</td><td>£14,796</td><td>£73,037</td></tr><tr><td>Profit Before Tax</td><td>£2,678</td><td>£2,858</td><td>£3,201</td><td>£3,553</td><td>£3,999</td><td>£16,290</td></tr><tr><td>Profit After Tax      </td><td>£2,169</td><td>£2,315</td><td>£2,593</td><td>£2,878</td><td>£3,239</td><td>£13,195</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,299</td><td>£9,459</td><td>£12,587</td><td>£27,350</td></tr><tr><td>Net Return</td><td>£2,172</td><td>£2,318</td><td>£7,892</td><td>£12,337</td><td>£15,826</td><td>£40,545</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>