<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>£25,836</td><td>£26,224</td><td>£26,879</td><td>£27,551</td><td>£28,378</td><td>£134,867</td></tr><tr><td>Total Expenses</td><td>£21,736</td><td>£21,846</td><td>£21,977</td><td>£22,112</td><td>£22,261</td><td>£109,932</td></tr><tr><td>Profit Before Tax</td><td>£4,100</td><td>£4,378</td><td>£4,902</td><td>£5,439</td><td>£6,117</td><td>£24,935</td></tr><tr><td>Profit After Tax      </td><td>£3,321</td><td>£3,546</td><td>£3,970</td><td>£4,405</td><td>£4,955</td><td>£20,198</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£3,325</td><td>£3,550</td><td>£12,071</td><td>£18,864</td><td>£24,195</td><td>£62,005</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>