<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>£24,420</td><td>£24,786</td><td>£25,406</td><td>£26,041</td><td>£26,822</td><td>£127,476</td></tr><tr><td>Total Expenses</td><td>£19,717</td><td>£19,800</td><td>£19,904</td><td>£20,012</td><td>£20,133</td><td>£99,565</td></tr><tr><td>Profit Before Tax</td><td>£4,703</td><td>£4,987</td><td>£5,502</td><td>£6,029</td><td>£6,690</td><td>£27,910</td></tr><tr><td>Profit After Tax      </td><td>£3,810</td><td>£4,039</td><td>£4,456</td><td>£4,884</td><td>£5,419</td><td>£22,607</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£3,813</td><td>£4,043</td><td>£12,156</td><td>£18,629</td><td>£23,709</td><td>£62,350</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>