<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>£20,340</td><td>£20,645</td><td>£21,161</td><td>£21,690</td><td>£22,341</td><td>£106,178</td></tr><tr><td>Total Expenses</td><td>£16,982</td><td>£17,068</td><td>£17,173</td><td>£17,279</td><td>£17,397</td><td>£85,899</td></tr><tr><td>Profit Before Tax</td><td>£3,358</td><td>£3,577</td><td>£3,988</td><td>£4,411</td><td>£4,944</td><td>£20,279</td></tr><tr><td>Profit After Tax      </td><td>£2,720</td><td>£2,897</td><td>£3,231</td><td>£3,573</td><td>£4,005</td><td>£16,426</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£2,723</td><td>£2,900</td><td>£9,531</td><td>£14,819</td><td>£18,970</td><td>£48,943</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>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>