<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>£17,592</td><td>£17,856</td><td>£18,302</td><td>£18,760</td><td>£19,323</td><td>£91,833</td></tr><tr><td>Total Expenses</td><td>£13,676</td><td>£13,748</td><td>£13,836</td><td>£13,926</td><td>£14,025</td><td>£69,210</td></tr><tr><td>Profit Before Tax</td><td>£3,916</td><td>£4,108</td><td>£4,466</td><td>£4,834</td><td>£5,298</td><td>£22,622</td></tr><tr><td>Profit After Tax      </td><td>£3,172</td><td>£3,327</td><td>£3,618</td><td>£3,916</td><td>£4,291</td><td>£18,324</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,999</td><td>£8,923</td><td>£11,874</td><td>£25,802</td></tr><tr><td>Net Return</td><td>£3,174</td><td>£3,330</td><td>£8,617</td><td>£12,839</td><td>£16,166</td><td>£44,126</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>