<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>£26,004</td><td>£26,394</td><td>£27,054</td><td>£27,730</td><td>£28,562</td><td>£135,744</td></tr><tr><td>Total Expenses</td><td>£21,967</td><td>£22,077</td><td>£22,210</td><td>£22,346</td><td>£22,495</td><td>£111,095</td></tr><tr><td>Profit Before Tax</td><td>£4,037</td><td>£4,317</td><td>£4,844</td><td>£5,385</td><td>£6,067</td><td>£24,649</td></tr><tr><td>Profit After Tax      </td><td>£3,270</td><td>£3,496</td><td>£3,924</td><td>£4,362</td><td>£4,914</td><td>£19,966</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£3,274</td><td>£3,501</td><td>£12,124</td><td>£18,999</td><td>£24,392</td><td>£62,289</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>