<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>£21,372</td><td>£21,693</td><td>£22,235</td><td>£22,791</td><td>£23,474</td><td>£111,565</td></tr><tr><td>Total Expenses</td><td>£18,065</td><td>£18,158</td><td>£18,269</td><td>£18,382</td><td>£18,507</td><td>£91,382</td></tr><tr><td>Profit Before Tax</td><td>£3,307</td><td>£3,535</td><td>£3,966</td><td>£4,408</td><td>£4,968</td><td>£20,183</td></tr><tr><td>Profit After Tax      </td><td>£2,678</td><td>£2,863</td><td>£3,212</td><td>£3,571</td><td>£4,024</td><td>£16,348</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£2,682</td><td>£2,866</td><td>£9,913</td><td>£15,531</td><td>£19,939</td><td>£50,930</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>