<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>£18,396</td><td>£18,672</td><td>£19,139</td><td>£19,617</td><td>£20,206</td><td>£96,030</td></tr><tr><td>Total Expenses</td><td>£15,539</td><td>£15,622</td><td>£15,720</td><td>£15,820</td><td>£15,930</td><td>£78,630</td></tr><tr><td>Profit Before Tax</td><td>£2,857</td><td>£3,050</td><td>£3,419</td><td>£3,797</td><td>£4,276</td><td>£17,400</td></tr><tr><td>Profit After Tax      </td><td>£2,314</td><td>£2,471</td><td>£2,769</td><td>£3,076</td><td>£3,463</td><td>£14,094</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£2,317</td><td>£2,474</td><td>£8,470</td><td>£13,250</td><td>£17,003</td><td>£43,514</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>