<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£17,293</td><td>£17,378</td><td>£17,480</td><td>£17,585</td><td>£17,701</td><td>£87,438</td></tr><tr><td>Profit Before Tax</td><td>£3,695</td><td>£3,925</td><td>£4,355</td><td>£4,796</td><td>£5,351</td><td>£22,123</td></tr><tr><td>Profit After Tax      </td><td>£2,993</td><td>£3,179</td><td>£3,528</td><td>£3,885</td><td>£4,335</td><td>£17,919</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>£2,996</td><td>£3,183</td><td>£10,028</td><td>£15,488</td><td>£19,774</td><td>£51,469</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>