<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>£17,172</td><td>£17,430</td><td>£17,865</td><td>£18,312</td><td>£18,861</td><td>£89,640</td></tr><tr><td>Total Expenses</td><td>£14,787</td><td>£14,858</td><td>£14,945</td><td>£15,033</td><td>£15,131</td><td>£74,754</td></tr><tr><td>Profit Before Tax</td><td>£2,385</td><td>£2,571</td><td>£2,921</td><td>£3,279</td><td>£3,730</td><td>£14,886</td></tr><tr><td>Profit After Tax      </td><td>£1,932</td><td>£2,083</td><td>£2,366</td><td>£2,656</td><td>£3,022</td><td>£12,058</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,580</td><td>£9,960</td><td>£13,255</td><td>£28,801</td></tr><tr><td>Net Return</td><td>£1,935</td><td>£2,086</td><td>£7,946</td><td>£12,616</td><td>£16,276</td><td>£40,859</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>