<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>£20,772</td><td>£21,084</td><td>£21,611</td><td>£22,151</td><td>£22,815</td><td>£108,433</td></tr><tr><td>Total Expenses</td><td>£17,170</td><td>£17,247</td><td>£17,343</td><td>£17,441</td><td>£17,550</td><td>£86,750</td></tr><tr><td>Profit Before Tax</td><td>£3,602</td><td>£3,836</td><td>£4,268</td><td>£4,710</td><td>£5,266</td><td>£21,682</td></tr><tr><td>Profit After Tax      </td><td>£2,918</td><td>£3,108</td><td>£3,457</td><td>£3,815</td><td>£4,265</td><td>£17,563</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£2,921</td><td>£3,111</td><td>£10,057</td><td>£15,597</td><td>£19,943</td><td>£51,628</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>17%</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>