<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>£23,784</td><td>£24,141</td><td>£24,744</td><td>£25,363</td><td>£26,124</td><td>£124,156</td></tr><tr><td>Total Expenses</td><td>£19,629</td><td>£19,719</td><td>£19,830</td><td>£19,944</td><td>£20,071</td><td>£99,192</td></tr><tr><td>Profit Before Tax</td><td>£4,155</td><td>£4,422</td><td>£4,914</td><td>£5,419</td><td>£6,053</td><td>£24,964</td></tr><tr><td>Profit After Tax      </td><td>£3,366</td><td>£3,582</td><td>£3,981</td><td>£4,389</td><td>£4,903</td><td>£20,221</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>£3,370</td><td>£3,586</td><td>£11,481</td><td>£17,777</td><td>£22,718</td><td>£58,931</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>