<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£13,123</td><td>£13,194</td><td>£13,279</td><td>£13,367</td><td>£13,463</td><td>£66,426</td></tr><tr><td>Profit Before Tax</td><td>£3,677</td><td>£3,858</td><td>£4,199</td><td>£4,548</td><td>£4,989</td><td>£21,272</td></tr><tr><td>Profit After Tax      </td><td>£2,979</td><td>£3,125</td><td>£3,401</td><td>£3,684</td><td>£4,041</td><td>£17,230</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,760</td><td>£8,497</td><td>£11,307</td><td>£24,568</td></tr><tr><td>Net Return</td><td>£2,981</td><td>£3,127</td><td>£8,161</td><td>£12,181</td><td>£15,348</td><td>£41,799</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>17%</td><td>21%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>