<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>£16,788</td><td>£17,040</td><td>£17,466</td><td>£17,902</td><td>£18,440</td><td>£87,636</td></tr><tr><td>Total Expenses</td><td>£13,994</td><td>£14,065</td><td>£14,151</td><td>£14,239</td><td>£14,335</td><td>£70,784</td></tr><tr><td>Profit Before Tax</td><td>£2,794</td><td>£2,974</td><td>£3,315</td><td>£3,664</td><td>£4,105</td><td>£16,851</td></tr><tr><td>Profit After Tax      </td><td>£2,263</td><td>£2,409</td><td>£2,685</td><td>£2,968</td><td>£3,325</td><td>£13,650</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£2,265</td><td>£2,412</td><td>£7,885</td><td>£12,250</td><td>£15,677</td><td>£40,489</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>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>