<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>£18,084</td><td>£18,355</td><td>£18,814</td><td>£19,284</td><td>£19,863</td><td>£94,401</td></tr><tr><td>Total Expenses</td><td>£14,617</td><td>£14,683</td><td>£14,766</td><td>£14,850</td><td>£14,944</td><td>£73,861</td></tr><tr><td>Profit Before Tax</td><td>£3,467</td><td>£3,672</td><td>£4,048</td><td>£4,434</td><td>£4,919</td><td>£20,540</td></tr><tr><td>Profit After Tax      </td><td>£2,808</td><td>£2,974</td><td>£3,279</td><td>£3,592</td><td>£3,984</td><td>£16,637</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,600</td><td>£9,996</td><td>£13,302</td><td>£28,903</td></tr><tr><td>Net Return</td><td>£2,811</td><td>£2,977</td><td>£8,879</td><td>£13,588</td><td>£17,286</td><td>£45,541</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>