<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>£28,116</td><td>£28,538</td><td>£29,251</td><td>£29,982</td><td>£30,882</td><td>£146,769</td></tr><tr><td>Total Expenses</td><td>£23,402</td><td>£23,520</td><td>£23,663</td><td>£23,809</td><td>£23,969</td><td>£118,363</td></tr><tr><td>Profit Before Tax</td><td>£4,714</td><td>£5,017</td><td>£5,588</td><td>£6,174</td><td>£6,913</td><td>£28,406</td></tr><tr><td>Profit After Tax      </td><td>£3,818</td><td>£4,064</td><td>£4,527</td><td>£5,001</td><td>£5,599</td><td>£23,009</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,710</td><td>£15,548</td><td>£20,689</td><td>£44,956</td></tr><tr><td>Net Return</td><td>£3,823</td><td>£4,068</td><td>£13,237</td><td>£20,548</td><td>£26,289</td><td>£67,965</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>