<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>£13,896</td><td>£14,104</td><td>£14,457</td><td>£14,818</td><td>£15,263</td><td>£72,539</td></tr><tr><td>Total Expenses</td><td>£10,928</td><td>£10,995</td><td>£11,073</td><td>£11,153</td><td>£11,240</td><td>£55,388</td></tr><tr><td>Profit Before Tax</td><td>£2,968</td><td>£3,110</td><td>£3,384</td><td>£3,666</td><td>£4,023</td><td>£17,151</td></tr><tr><td>Profit After Tax      </td><td>£2,404</td><td>£2,519</td><td>£2,741</td><td>£2,969</td><td>£3,259</td><td>£13,892</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>£2,406</td><td>£2,521</td><td>£6,541</td><td>£9,752</td><td>£12,285</td><td>£33,505</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>17%</td><td>21%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>