<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£11,952</td><td>£12,023</td><td>£12,106</td><td>£12,192</td><td>£12,286</td><td>£60,559</td></tr><tr><td>Profit Before Tax</td><td>£3,648</td><td>£3,811</td><td>£4,123</td><td>£4,443</td><td>£4,849</td><td>£20,875</td></tr><tr><td>Profit After Tax      </td><td>£2,955</td><td>£3,087</td><td>£3,340</td><td>£3,599</td><td>£3,927</td><td>£16,909</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,200</td><td>£7,497</td><td>£9,977</td><td>£21,678</td></tr><tr><td>Net Return</td><td>£2,957</td><td>£3,089</td><td>£7,540</td><td>£11,096</td><td>£13,904</td><td>£38,587</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>22%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>