<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>£18,720</td><td>£19,001</td><td>£19,476</td><td>£19,963</td><td>£20,562</td><td>£97,721</td></tr><tr><td>Total Expenses</td><td>£15,748</td><td>£15,830</td><td>£15,929</td><td>£16,030</td><td>£16,140</td><td>£79,677</td></tr><tr><td>Profit Before Tax</td><td>£2,972</td><td>£3,170</td><td>£3,547</td><td>£3,933</td><td>£4,422</td><td>£18,044</td></tr><tr><td>Profit After Tax      </td><td>£2,408</td><td>£2,568</td><td>£2,873</td><td>£3,186</td><td>£3,581</td><td>£14,616</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,799</td><td>£10,351</td><td>£13,775</td><td>£29,931</td></tr><tr><td>Net Return</td><td>£2,410</td><td>£2,571</td><td>£8,672</td><td>£13,537</td><td>£17,356</td><td>£44,547</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>