<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£16,021</td><td>£16,096</td><td>£16,187</td><td>£16,281</td><td>£16,385</td><td>£80,970</td></tr><tr><td>Profit Before Tax</td><td>£3,179</td><td>£3,392</td><td>£3,788</td><td>£4,193</td><td>£4,704</td><td>£19,256</td></tr><tr><td>Profit After Tax      </td><td>£2,575</td><td>£2,748</td><td>£3,068</td><td>£3,397</td><td>£3,810</td><td>£15,598</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,100</td><td>£10,889</td><td>£14,490</td><td>£31,485</td></tr><tr><td>Net Return</td><td>£2,578</td><td>£2,751</td><td>£9,168</td><td>£14,285</td><td>£18,300</td><td>£47,082</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>