<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>£22,272</td><td>£22,606</td><td>£23,171</td><td>£23,751</td><td>£24,463</td><td>£116,263</td></tr><tr><td>Total Expenses</td><td>£18,643</td><td>£18,739</td><td>£18,854</td><td>£18,972</td><td>£19,102</td><td>£94,310</td></tr><tr><td>Profit Before Tax</td><td>£3,629</td><td>£3,867</td><td>£4,317</td><td>£4,778</td><td>£5,361</td><td>£21,953</td></tr><tr><td>Profit After Tax      </td><td>£2,939</td><td>£3,132</td><td>£3,497</td><td>£3,871</td><td>£4,343</td><td>£17,782</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,900</td><td>£12,317</td><td>£16,390</td><td>£35,614</td></tr><tr><td>Net Return</td><td>£2,943</td><td>£3,136</td><td>£10,397</td><td>£16,187</td><td>£20,733</td><td>£53,395</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>