<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>£24,096</td><td>£24,457</td><td>£25,069</td><td>£25,696</td><td>£26,466</td><td>£125,784</td></tr><tr><td>Total Expenses</td><td>£20,396</td><td>£20,499</td><td>£20,623</td><td>£20,749</td><td>£20,888</td><td>£103,156</td></tr><tr><td>Profit Before Tax</td><td>£3,700</td><td>£3,958</td><td>£4,446</td><td>£4,946</td><td>£5,578</td><td>£22,628</td></tr><tr><td>Profit After Tax      </td><td>£2,997</td><td>£3,206</td><td>£3,601</td><td>£4,006</td><td>£4,518</td><td>£18,329</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,600</td><td>£13,566</td><td>£18,053</td><td>£39,227</td></tr><tr><td>Net Return</td><td>£3,001</td><td>£3,210</td><td>£11,201</td><td>£17,573</td><td>£22,571</td><td>£57,556</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>14%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>