<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>£15,445</td><td>£15,525</td><td>£15,622</td><td>£15,720</td><td>£15,828</td><td>£78,140</td></tr><tr><td>Profit Before Tax</td><td>£2,951</td><td>£3,146</td><td>£3,517</td><td>£3,897</td><td>£4,378</td><td>£17,890</td></tr><tr><td>Profit After Tax      </td><td>£2,390</td><td>£2,549</td><td>£2,849</td><td>£3,157</td><td>£3,546</td><td>£14,491</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,699</td><td>£10,173</td><td>£13,537</td><td>£29,415</td></tr><tr><td>Net Return</td><td>£2,393</td><td>£2,551</td><td>£8,548</td><td>£13,330</td><td>£17,083</td><td>£43,906</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>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>50%</td></tr></tbody></table></div></div></template></turbo-stream>