<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>£19,320</td><td>£19,610</td><td>£20,100</td><td>£20,603</td><td>£21,221</td><td>£100,853</td></tr><tr><td>Total Expenses</td><td>£15,805</td><td>£15,880</td><td>£15,972</td><td>£16,066</td><td>£16,170</td><td>£79,892</td></tr><tr><td>Profit Before Tax</td><td>£3,515</td><td>£3,730</td><td>£4,128</td><td>£4,537</td><td>£5,050</td><td>£20,961</td></tr><tr><td>Profit After Tax      </td><td>£2,847</td><td>£3,021</td><td>£3,344</td><td>£3,675</td><td>£4,091</td><td>£16,978</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,985</td><td>£10,683</td><td>£14,217</td><td>£30,891</td></tr><tr><td>Net Return</td><td>£2,850</td><td>£3,024</td><td>£9,329</td><td>£14,358</td><td>£18,307</td><td>£47,869</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>