<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>£23,928</td><td>£24,287</td><td>£24,894</td><td>£25,516</td><td>£26,282</td><td>£124,907</td></tr><tr><td>Total Expenses</td><td>£20,163</td><td>£20,265</td><td>£20,388</td><td>£20,514</td><td>£20,652</td><td>£101,982</td></tr><tr><td>Profit Before Tax</td><td>£3,765</td><td>£4,022</td><td>£4,506</td><td>£5,003</td><td>£5,630</td><td>£22,925</td></tr><tr><td>Profit After Tax      </td><td>£3,050</td><td>£3,257</td><td>£3,650</td><td>£4,052</td><td>£4,560</td><td>£18,569</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£3,053</td><td>£3,261</td><td>£11,150</td><td>£17,440</td><td>£22,375</td><td>£57,280</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>