<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>£21,504</td><td>£21,827</td><td>£22,372</td><td>£22,932</td><td>£23,619</td><td>£112,254</td></tr><tr><td>Total Expenses</td><td>£18,687</td><td>£18,780</td><td>£18,891</td><td>£19,005</td><td>£19,131</td><td>£94,494</td></tr><tr><td>Profit Before Tax</td><td>£2,817</td><td>£3,047</td><td>£3,481</td><td>£3,926</td><td>£4,489</td><td>£17,760</td></tr><tr><td>Profit After Tax      </td><td>£2,282</td><td>£2,468</td><td>£2,820</td><td>£3,180</td><td>£3,636</td><td>£14,385</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£2,286</td><td>£2,471</td><td>£9,820</td><td>£15,675</td><td>£20,263</td><td>£50,515</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>