<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>£18,204</td><td>£18,477</td><td>£18,939</td><td>£19,412</td><td>£19,995</td><td>£95,027</td></tr><tr><td>Total Expenses</td><td>£15,215</td><td>£15,254</td><td>£15,311</td><td>£15,369</td><td>£15,438</td><td>£76,585</td></tr><tr><td>Profit Before Tax</td><td>£2,989</td><td>£3,223</td><td>£3,628</td><td>£4,044</td><td>£4,557</td><td>£18,442</td></tr><tr><td>Profit After Tax      </td><td>£2,421</td><td>£2,611</td><td>£2,939</td><td>£3,275</td><td>£3,691</td><td>£14,938</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£2,425</td><td>£2,614</td><td>£9,439</td><td>£14,878</td><td>£19,131</td><td>£48,487</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>