<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>£17,748</td><td>£18,014</td><td>£18,465</td><td>£18,926</td><td>£19,494</td><td>£92,647</td></tr><tr><td>Total Expenses</td><td>£14,958</td><td>£15,037</td><td>£15,131</td><td>£15,227</td><td>£15,333</td><td>£75,687</td></tr><tr><td>Profit Before Tax</td><td>£2,790</td><td>£2,977</td><td>£3,333</td><td>£3,699</td><td>£4,161</td><td>£16,960</td></tr><tr><td>Profit After Tax      </td><td>£2,260</td><td>£2,411</td><td>£2,700</td><td>£2,996</td><td>£3,371</td><td>£13,737</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,499</td><td>£9,816</td><td>£13,062</td><td>£28,383</td></tr><tr><td>Net Return</td><td>£2,262</td><td>£2,414</td><td>£8,199</td><td>£12,812</td><td>£16,433</td><td>£42,120</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>