<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>£20,928</td><td>£21,242</td><td>£21,773</td><td>£22,317</td><td>£22,987</td><td>£109,247</td></tr><tr><td>Total Expenses</td><td>£17,582</td><td>£17,660</td><td>£17,756</td><td>£17,854</td><td>£17,964</td><td>£88,815</td></tr><tr><td>Profit Before Tax</td><td>£3,346</td><td>£3,582</td><td>£4,017</td><td>£4,463</td><td>£5,023</td><td>£20,432</td></tr><tr><td>Profit After Tax      </td><td>£2,710</td><td>£2,902</td><td>£3,254</td><td>£3,615</td><td>£4,069</td><td>£16,550</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£2,713</td><td>£2,905</td><td>£10,054</td><td>£15,753</td><td>£20,221</td><td>£51,647</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>