<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>£28,404</td><td>£28,830</td><td>£29,551</td><td>£30,290</td><td>£31,198</td><td>£148,273</td></tr><tr><td>Total Expenses</td><td>£23,797</td><td>£23,921</td><td>£24,068</td><td>£24,218</td><td>£24,384</td><td>£120,388</td></tr><tr><td>Profit Before Tax</td><td>£4,607</td><td>£4,910</td><td>£5,483</td><td>£6,071</td><td>£6,814</td><td>£27,885</td></tr><tr><td>Profit After Tax      </td><td>£3,731</td><td>£3,977</td><td>£4,441</td><td>£4,918</td><td>£5,520</td><td>£22,587</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£3,736</td><td>£3,981</td><td>£13,241</td><td>£20,626</td><td>£26,423</td><td>£68,007</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>