<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>£25,368</td><td>£25,749</td><td>£26,392</td><td>£27,052</td><td>£27,864</td><td>£132,424</td></tr><tr><td>Total Expenses</td><td>£21,444</td><td>£21,552</td><td>£21,681</td><td>£21,814</td><td>£21,960</td><td>£108,451</td></tr><tr><td>Profit Before Tax</td><td>£3,924</td><td>£4,197</td><td>£4,711</td><td>£5,238</td><td>£5,904</td><td>£23,974</td></tr><tr><td>Profit After Tax      </td><td>£3,179</td><td>£3,399</td><td>£3,816</td><td>£4,243</td><td>£4,782</td><td>£19,419</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>£3,183</td><td>£3,403</td><td>£11,816</td><td>£18,523</td><td>£23,785</td><td>£60,710</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>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>