<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£11,098</td><td>£11,168</td><td>£11,250</td><td>£11,335</td><td>£11,427</td><td>£56,278</td></tr><tr><td>Profit Before Tax</td><td>£4,502</td><td>£4,666</td><td>£4,980</td><td>£5,301</td><td>£5,707</td><td>£25,156</td></tr><tr><td>Profit After Tax      </td><td>£3,646</td><td>£3,780</td><td>£4,034</td><td>£4,294</td><td>£4,623</td><td>£20,377</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,800</td><td>£6,783</td><td>£9,026</td><td>£19,613</td></tr><tr><td>Net Return</td><td>£3,648</td><td>£3,782</td><td>£7,834</td><td>£11,077</td><td>£13,649</td><td>£39,990</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>19%</td><td>24%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>