<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>£16,464</td><td>£16,711</td><td>£17,129</td><td>£17,557</td><td>£18,084</td><td>£85,944</td></tr><tr><td>Total Expenses</td><td>£13,910</td><td>£13,984</td><td>£14,071</td><td>£14,161</td><td>£14,260</td><td>£70,386</td></tr><tr><td>Profit Before Tax</td><td>£2,554</td><td>£2,727</td><td>£3,057</td><td>£3,396</td><td>£3,824</td><td>£15,559</td></tr><tr><td>Profit After Tax      </td><td>£2,069</td><td>£2,209</td><td>£2,476</td><td>£2,750</td><td>£3,097</td><td>£12,602</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,100</td><td>£9,104</td><td>£12,114</td><td>£26,323</td></tr><tr><td>Net Return</td><td>£2,072</td><td>£2,212</td><td>£7,576</td><td>£11,854</td><td>£15,212</td><td>£38,926</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>