<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>£25,824</td><td>£26,211</td><td>£26,867</td><td>£27,538</td><td>£28,364</td><td>£134,805</td></tr><tr><td>Total Expenses</td><td>£21,535</td><td>£21,645</td><td>£21,777</td><td>£21,912</td><td>£22,060</td><td>£108,929</td></tr><tr><td>Profit Before Tax</td><td>£4,289</td><td>£4,566</td><td>£5,090</td><td>£5,627</td><td>£6,304</td><td>£25,876</td></tr><tr><td>Profit After Tax      </td><td>£3,474</td><td>£3,699</td><td>£4,123</td><td>£4,558</td><td>£5,107</td><td>£20,960</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£3,478</td><td>£3,703</td><td>£12,123</td><td>£18,838</td><td>£24,110</td><td>£62,251</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>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>