<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>£20,664</td><td>£20,974</td><td>£21,498</td><td>£22,036</td><td>£22,697</td><td>£107,869</td></tr><tr><td>Total Expenses</td><td>£17,328</td><td>£17,418</td><td>£17,526</td><td>£17,636</td><td>£17,757</td><td>£87,666</td></tr><tr><td>Profit Before Tax</td><td>£3,336</td><td>£3,556</td><td>£3,972</td><td>£4,400</td><td>£4,940</td><td>£20,203</td></tr><tr><td>Profit After Tax      </td><td>£2,702</td><td>£2,880</td><td>£3,218</td><td>£3,564</td><td>£4,001</td><td>£16,365</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£2,705</td><td>£2,883</td><td>£9,618</td><td>£14,988</td><td>£19,204</td><td>£49,398</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>