<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>£17,400</td><td>£17,661</td><td>£18,103</td><td>£18,555</td><td>£19,112</td><td>£90,830</td></tr><tr><td>Total Expenses</td><td>£14,432</td><td>£14,505</td><td>£14,592</td><td>£14,681</td><td>£14,779</td><td>£72,988</td></tr><tr><td>Profit Before Tax</td><td>£2,968</td><td>£3,156</td><td>£3,511</td><td>£3,874</td><td>£4,333</td><td>£17,842</td></tr><tr><td>Profit After Tax      </td><td>£2,404</td><td>£2,557</td><td>£2,844</td><td>£3,138</td><td>£3,509</td><td>£14,452</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,390</td><td>£9,621</td><td>£12,803</td><td>£27,820</td></tr><tr><td>Net Return</td><td>£2,406</td><td>£2,559</td><td>£8,234</td><td>£12,760</td><td>£16,313</td><td>£42,272</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>