<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>£22,836</td><td>£23,179</td><td>£23,758</td><td>£24,352</td><td>£25,083</td><td>£119,207</td></tr><tr><td>Total Expenses</td><td>£19,350</td><td>£19,448</td><td>£19,566</td><td>£19,686</td><td>£19,818</td><td>£97,868</td></tr><tr><td>Profit Before Tax</td><td>£3,486</td><td>£3,731</td><td>£4,192</td><td>£4,666</td><td>£5,264</td><td>£21,339</td></tr><tr><td>Profit After Tax      </td><td>£2,824</td><td>£3,022</td><td>£3,396</td><td>£3,779</td><td>£4,264</td><td>£17,285</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£2,828</td><td>£3,025</td><td>£10,596</td><td>£16,632</td><td>£21,367</td><td>£54,447</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>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>