<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>£18,744</td><td>£19,025</td><td>£19,501</td><td>£19,988</td><td>£20,588</td><td>£97,846</td></tr><tr><td>Total Expenses</td><td>£15,499</td><td>£15,573</td><td>£15,664</td><td>£15,756</td><td>£15,859</td><td>£78,352</td></tr><tr><td>Profit Before Tax</td><td>£3,245</td><td>£3,452</td><td>£3,837</td><td>£4,232</td><td>£4,729</td><td>£19,494</td></tr><tr><td>Profit After Tax      </td><td>£2,628</td><td>£2,796</td><td>£3,108</td><td>£3,428</td><td>£3,830</td><td>£15,791</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,860</td><td>£10,460</td><td>£13,920</td><td>£30,246</td></tr><tr><td>Net Return</td><td>£2,631</td><td>£2,799</td><td>£8,968</td><td>£13,888</td><td>£17,750</td><td>£46,036</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>