<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>£14,916</td><td>£15,140</td><td>£15,518</td><td>£15,906</td><td>£16,383</td><td>£77,864</td></tr><tr><td>Total Expenses</td><td>£12,657</td><td>£12,725</td><td>£12,806</td><td>£12,888</td><td>£12,979</td><td>£64,054</td></tr><tr><td>Profit Before Tax</td><td>£2,259</td><td>£2,415</td><td>£2,713</td><td>£3,018</td><td>£3,405</td><td>£13,809</td></tr><tr><td>Profit After Tax      </td><td>£1,830</td><td>£1,956</td><td>£2,197</td><td>£2,444</td><td>£2,758</td><td>£11,186</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,620</td><td>£8,247</td><td>£10,974</td><td>£23,846</td></tr><tr><td>Net Return</td><td>£1,832</td><td>£1,958</td><td>£6,817</td><td>£10,691</td><td>£13,732</td><td>£35,031</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>