<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>£19,368</td><td>£19,659</td><td>£20,150</td><td>£20,654</td><td>£21,273</td><td>£101,104</td></tr><tr><td>Total Expenses</td><td>£16,274</td><td>£16,359</td><td>£16,461</td><td>£16,565</td><td>£16,679</td><td>£82,338</td></tr><tr><td>Profit Before Tax</td><td>£3,094</td><td>£3,299</td><td>£3,689</td><td>£4,089</td><td>£4,595</td><td>£18,766</td></tr><tr><td>Profit After Tax      </td><td>£2,506</td><td>£2,672</td><td>£2,988</td><td>£3,312</td><td>£3,722</td><td>£15,200</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,999</td><td>£10,708</td><td>£14,250</td><td>£30,963</td></tr><tr><td>Net Return</td><td>£2,509</td><td>£2,675</td><td>£8,987</td><td>£14,021</td><td>£17,972</td><td>£46,163</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>