<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>£17,339</td><td>£17,449</td><td>£17,573</td><td>£17,700</td><td>£17,837</td><td>£87,899</td></tr><tr><td>Profit Before Tax</td><td>£2,029</td><td>£2,210</td><td>£2,577</td><td>£2,953</td><td>£3,436</td><td>£13,205</td></tr><tr><td>Profit After Tax      </td><td>£1,643</td><td>£1,790</td><td>£2,087</td><td>£2,392</td><td>£2,783</td><td>£10,696</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>£1,646</td><td>£1,793</td><td>£8,087</td><td>£13,102</td><td>£17,036</td><td>£41,665</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</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>45%</td></tr></tbody></table></div></div></template></turbo-stream>