<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>£24,564</td><td>£24,932</td><td>£25,556</td><td>£26,195</td><td>£26,981</td><td>£128,227</td></tr><tr><td>Total Expenses</td><td>£20,687</td><td>£20,792</td><td>£20,918</td><td>£21,047</td><td>£21,188</td><td>£104,632</td></tr><tr><td>Profit Before Tax</td><td>£3,877</td><td>£4,140</td><td>£4,638</td><td>£5,148</td><td>£5,792</td><td>£23,595</td></tr><tr><td>Profit After Tax      </td><td>£3,140</td><td>£3,354</td><td>£3,757</td><td>£4,170</td><td>£4,692</td><td>£19,112</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>£3,144</td><td>£3,358</td><td>£11,457</td><td>£17,915</td><td>£22,982</td><td>£58,855</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>