<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>£27,120</td><td>£27,527</td><td>£28,215</td><td>£28,920</td><td>£29,788</td><td>£141,570</td></tr><tr><td>Total Expenses</td><td>£22,785</td><td>£22,899</td><td>£23,037</td><td>£23,178</td><td>£23,333</td><td>£115,233</td></tr><tr><td>Profit Before Tax</td><td>£4,335</td><td>£4,627</td><td>£5,178</td><td>£5,742</td><td>£6,455</td><td>£26,337</td></tr><tr><td>Profit After Tax      </td><td>£3,511</td><td>£3,748</td><td>£4,194</td><td>£4,651</td><td>£5,228</td><td>£21,333</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£3,516</td><td>£3,752</td><td>£12,694</td><td>£19,824</td><td>£25,419</td><td>£65,205</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>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>