<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>£26,952</td><td>£27,356</td><td>£28,040</td><td>£28,741</td><td>£29,603</td><td>£140,693</td></tr><tr><td>Total Expenses</td><td>£22,753</td><td>£22,867</td><td>£23,004</td><td>£23,144</td><td>£23,299</td><td>£115,067</td></tr><tr><td>Profit Before Tax</td><td>£4,199</td><td>£4,489</td><td>£5,036</td><td>£5,597</td><td>£6,305</td><td>£25,626</td></tr><tr><td>Profit After Tax      </td><td>£3,401</td><td>£3,636</td><td>£4,079</td><td>£4,534</td><td>£5,107</td><td>£20,757</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£3,405</td><td>£3,641</td><td>£12,579</td><td>£19,706</td><td>£25,298</td><td>£64,629</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>