<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>£19,368</td><td>£19,659</td><td>£20,150</td><td>£20,654</td><td>£21,273</td><td>£101,104</td></tr><tr><td>Total Expenses</td><td>£15,959</td><td>£16,037</td><td>£16,132</td><td>£16,229</td><td>£16,336</td><td>£80,693</td></tr><tr><td>Profit Before Tax</td><td>£3,409</td><td>£3,621</td><td>£4,018</td><td>£4,425</td><td>£4,938</td><td>£20,411</td></tr><tr><td>Profit After Tax      </td><td>£2,761</td><td>£2,933</td><td>£3,255</td><td>£3,584</td><td>£3,999</td><td>£16,533</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,000</td><td>£10,710</td><td>£14,252</td><td>£30,969</td></tr><tr><td>Net Return</td><td>£2,764</td><td>£2,936</td><td>£9,255</td><td>£14,295</td><td>£18,252</td><td>£47,501</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>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>