<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>£15,816</td><td>£16,053</td><td>£16,455</td><td>£16,866</td><td>£17,372</td><td>£82,562</td></tr><tr><td>Total Expenses</td><td>£13,302</td><td>£13,372</td><td>£13,455</td><td>£13,540</td><td>£13,633</td><td>£67,301</td></tr><tr><td>Profit Before Tax</td><td>£2,514</td><td>£2,682</td><td>£3,000</td><td>£3,326</td><td>£3,739</td><td>£15,260</td></tr><tr><td>Profit After Tax      </td><td>£2,036</td><td>£2,172</td><td>£2,430</td><td>£2,694</td><td>£3,028</td><td>£12,361</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,900</td><td>£8,747</td><td>£11,639</td><td>£25,291</td></tr><tr><td>Net Return</td><td>£2,039</td><td>£2,174</td><td>£7,330</td><td>£11,441</td><td>£14,668</td><td>£37,652</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>17%</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>