<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£17,986</td><td>£18,064</td><td>£18,160</td><td>£18,258</td><td>£18,368</td><td>£90,837</td></tr><tr><td>Profit Before Tax</td><td>£3,014</td><td>£3,251</td><td>£3,688</td><td>£4,136</td><td>£4,698</td><td>£18,786</td></tr><tr><td>Profit After Tax      </td><td>£2,441</td><td>£2,634</td><td>£2,987</td><td>£3,350</td><td>£3,805</td><td>£15,217</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£2,445</td><td>£2,637</td><td>£9,987</td><td>£15,845</td><td>£20,433</td><td>£51,347</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>