<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>£21,696</td><td>£22,021</td><td>£22,572</td><td>£23,136</td><td>£23,830</td><td>£113,256</td></tr><tr><td>Total Expenses</td><td>£18,328</td><td>£18,422</td><td>£18,534</td><td>£18,649</td><td>£18,776</td><td>£92,710</td></tr><tr><td>Profit Before Tax</td><td>£3,368</td><td>£3,599</td><td>£4,038</td><td>£4,487</td><td>£5,055</td><td>£20,546</td></tr><tr><td>Profit After Tax      </td><td>£2,728</td><td>£2,916</td><td>£3,270</td><td>£3,634</td><td>£4,094</td><td>£16,643</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£2,731</td><td>£2,919</td><td>£10,071</td><td>£15,773</td><td>£20,247</td><td>£51,740</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>