<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>£21,180</td><td>£21,498</td><td>£22,035</td><td>£22,586</td><td>£23,264</td><td>£110,562</td></tr><tr><td>Total Expenses</td><td>£17,749</td><td>£17,841</td><td>£17,951</td><td>£18,064</td><td>£18,187</td><td>£89,793</td></tr><tr><td>Profit Before Tax</td><td>£3,431</td><td>£3,656</td><td>£4,084</td><td>£4,522</td><td>£5,076</td><td>£20,769</td></tr><tr><td>Profit After Tax      </td><td>£2,779</td><td>£2,962</td><td>£3,308</td><td>£3,663</td><td>£4,112</td><td>£16,823</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,560</td><td>£11,710</td><td>£15,582</td><td>£33,859</td></tr><tr><td>Net Return</td><td>£2,782</td><td>£2,965</td><td>£9,868</td><td>£15,373</td><td>£19,694</td><td>£50,682</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>