<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>£19,980</td><td>£20,280</td><td>£20,787</td><td>£21,306</td><td>£21,946</td><td>£104,298</td></tr><tr><td>Total Expenses</td><td>£16,277</td><td>£16,353</td><td>£16,447</td><td>£16,543</td><td>£16,649</td><td>£82,270</td></tr><tr><td>Profit Before Tax</td><td>£3,703</td><td>£3,926</td><td>£4,340</td><td>£4,763</td><td>£5,296</td><td>£22,028</td></tr><tr><td>Profit After Tax      </td><td>£2,999</td><td>£3,180</td><td>£3,515</td><td>£3,858</td><td>£4,290</td><td>£17,843</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,190</td><td>£11,049</td><td>£14,704</td><td>£31,949</td></tr><tr><td>Net Return</td><td>£3,002</td><td>£3,183</td><td>£9,705</td><td>£14,908</td><td>£18,993</td><td>£49,792</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>