<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>£21,300</td><td>£21,619</td><td>£22,160</td><td>£22,714</td><td>£23,395</td><td>£111,189</td></tr><tr><td>Total Expenses</td><td>£17,851</td><td>£17,943</td><td>£18,054</td><td>£18,167</td><td>£18,291</td><td>£90,306</td></tr><tr><td>Profit Before Tax</td><td>£3,449</td><td>£3,676</td><td>£4,106</td><td>£4,547</td><td>£5,104</td><td>£20,883</td></tr><tr><td>Profit After Tax      </td><td>£2,794</td><td>£2,978</td><td>£3,326</td><td>£3,683</td><td>£4,135</td><td>£16,915</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,599</td><td>£11,779</td><td>£15,675</td><td>£34,060</td></tr><tr><td>Net Return</td><td>£2,797</td><td>£2,981</td><td>£9,925</td><td>£15,463</td><td>£19,810</td><td>£50,976</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>