<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>£19,692</td><td>£19,987</td><td>£20,487</td><td>£20,999</td><td>£21,629</td><td>£102,795</td></tr><tr><td>Total Expenses</td><td>£17,742</td><td>£17,856</td><td>£17,985</td><td>£18,117</td><td>£18,258</td><td>£89,958</td></tr><tr><td>Profit Before Tax</td><td>£1,950</td><td>£2,131</td><td>£2,502</td><td>£2,883</td><td>£3,371</td><td>£12,837</td></tr><tr><td>Profit After Tax      </td><td>£1,579</td><td>£1,726</td><td>£2,027</td><td>£2,335</td><td>£2,731</td><td>£10,398</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>£1,582</td><td>£1,729</td><td>£8,127</td><td>£13,224</td><td>£17,220</td><td>£41,883</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>