<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>£16,368</td><td>£16,614</td><td>£17,029</td><td>£17,455</td><td>£17,978</td><td>£85,443</td></tr><tr><td>Total Expenses</td><td>£13,952</td><td>£14,023</td><td>£14,107</td><td>£14,194</td><td>£14,289</td><td>£70,565</td></tr><tr><td>Profit Before Tax</td><td>£2,416</td><td>£2,591</td><td>£2,922</td><td>£3,261</td><td>£3,689</td><td>£14,878</td></tr><tr><td>Profit After Tax      </td><td>£1,957</td><td>£2,098</td><td>£2,366</td><td>£2,641</td><td>£2,988</td><td>£12,051</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£1,959</td><td>£2,101</td><td>£7,567</td><td>£11,923</td><td>£15,340</td><td>£38,891</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>