<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>£18,624</td><td>£18,903</td><td>£19,376</td><td>£19,860</td><td>£20,456</td><td>£97,220</td></tr><tr><td>Total Expenses</td><td>£15,606</td><td>£15,680</td><td>£15,770</td><td>£15,863</td><td>£15,965</td><td>£78,884</td></tr><tr><td>Profit Before Tax</td><td>£3,018</td><td>£3,223</td><td>£3,606</td><td>£3,998</td><td>£4,491</td><td>£18,336</td></tr><tr><td>Profit After Tax      </td><td>£2,444</td><td>£2,611</td><td>£2,921</td><td>£3,238</td><td>£3,638</td><td>£14,852</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,920</td><td>£10,567</td><td>£14,062</td><td>£30,556</td></tr><tr><td>Net Return</td><td>£2,447</td><td>£2,614</td><td>£8,841</td><td>£13,806</td><td>£17,700</td><td>£45,407</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>