<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>£14,170</td><td>£14,246</td><td>£14,335</td><td>£14,426</td><td>£14,527</td><td>£71,704</td></tr><tr><td>Profit Before Tax</td><td>£2,618</td><td>£2,794</td><td>£3,131</td><td>£3,476</td><td>£3,913</td><td>£15,932</td></tr><tr><td>Profit After Tax      </td><td>£2,120</td><td>£2,263</td><td>£2,536</td><td>£2,816</td><td>£3,169</td><td>£12,905</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,199</td><td>£9,280</td><td>£12,350</td><td>£26,834</td></tr><tr><td>Net Return</td><td>£2,123</td><td>£2,266</td><td>£7,735</td><td>£12,096</td><td>£15,519</td><td>£39,739</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>20%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>