<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>£16,320</td><td>£16,565</td><td>£16,979</td><td>£17,403</td><td>£17,925</td><td>£85,193</td></tr><tr><td>Total Expenses</td><td>£13,551</td><td>£13,621</td><td>£13,706</td><td>£13,792</td><td>£13,887</td><td>£68,556</td></tr><tr><td>Profit Before Tax</td><td>£2,769</td><td>£2,944</td><td>£3,273</td><td>£3,611</td><td>£4,039</td><td>£16,636</td></tr><tr><td>Profit After Tax      </td><td>£2,243</td><td>£2,384</td><td>£2,651</td><td>£2,925</td><td>£3,271</td><td>£13,475</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,000</td><td>£8,925</td><td>£11,877</td><td>£25,807</td></tr><tr><td>Net Return</td><td>£2,246</td><td>£2,387</td><td>£7,651</td><td>£11,850</td><td>£15,148</td><td>£39,283</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>16%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>