<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>£22,200</td><td>£22,533</td><td>£23,096</td><td>£23,674</td><td>£24,384</td><td>£115,887</td></tr><tr><td>Total Expenses</td><td>£18,641</td><td>£18,741</td><td>£18,861</td><td>£18,983</td><td>£19,116</td><td>£94,341</td></tr><tr><td>Profit Before Tax</td><td>£3,560</td><td>£3,792</td><td>£4,236</td><td>£4,691</td><td>£5,268</td><td>£21,546</td></tr><tr><td>Profit After Tax      </td><td>£2,883</td><td>£3,071</td><td>£3,431</td><td>£3,800</td><td>£4,267</td><td>£17,452</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>£2,887</td><td>£3,075</td><td>£10,231</td><td>£15,938</td><td>£20,420</td><td>£52,550</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>