<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>£15,336</td><td>£15,566</td><td>£15,955</td><td>£16,354</td><td>£16,845</td><td>£80,056</td></tr><tr><td>Total Expenses</td><td>£12,857</td><td>£12,926</td><td>£13,008</td><td>£13,092</td><td>£13,184</td><td>£65,067</td></tr><tr><td>Profit Before Tax</td><td>£2,479</td><td>£2,640</td><td>£2,947</td><td>£3,262</td><td>£3,661</td><td>£14,989</td></tr><tr><td>Profit After Tax      </td><td>£2,008</td><td>£2,138</td><td>£2,387</td><td>£2,642</td><td>£2,966</td><td>£12,141</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,700</td><td>£8,390</td><td>£11,164</td><td>£24,259</td></tr><tr><td>Net Return</td><td>£2,010</td><td>£2,141</td><td>£7,087</td><td>£11,032</td><td>£14,130</td><td>£36,400</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>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>