<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>£18,252</td><td>£18,526</td><td>£18,989</td><td>£19,464</td><td>£20,048</td><td>£95,278</td></tr><tr><td>Total Expenses</td><td>£15,331</td><td>£15,404</td><td>£15,494</td><td>£15,585</td><td>£15,686</td><td>£77,500</td></tr><tr><td>Profit Before Tax</td><td>£2,921</td><td>£3,121</td><td>£3,495</td><td>£3,879</td><td>£4,362</td><td>£17,778</td></tr><tr><td>Profit After Tax      </td><td>£2,366</td><td>£2,528</td><td>£2,831</td><td>£3,142</td><td>£3,533</td><td>£14,400</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,800</td><td>£10,353</td><td>£13,777</td><td>£29,936</td></tr><tr><td>Net Return</td><td>£2,369</td><td>£2,531</td><td>£8,631</td><td>£13,495</td><td>£17,310</td><td>£44,337</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>