<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>£18,492</td><td>£18,769</td><td>£19,239</td><td>£19,720</td><td>£20,311</td><td>£96,531</td></tr><tr><td>Total Expenses</td><td>£15,315</td><td>£15,389</td><td>£15,479</td><td>£15,571</td><td>£15,673</td><td>£77,427</td></tr><tr><td>Profit Before Tax</td><td>£3,177</td><td>£3,380</td><td>£3,760</td><td>£4,149</td><td>£4,638</td><td>£19,104</td></tr><tr><td>Profit After Tax      </td><td>£2,573</td><td>£2,738</td><td>£3,045</td><td>£3,360</td><td>£3,757</td><td>£15,474</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,780</td><td>£10,318</td><td>£13,730</td><td>£29,833</td></tr><tr><td>Net Return</td><td>£2,576</td><td>£2,741</td><td>£8,825</td><td>£13,678</td><td>£17,487</td><td>£45,307</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>