<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>£28,392</td><td>£28,818</td><td>£29,538</td><td>£30,277</td><td>£31,185</td><td>£148,210</td></tr><tr><td>Total Expenses</td><td>£23,834</td><td>£23,953</td><td>£24,097</td><td>£24,244</td><td>£24,406</td><td>£120,533</td></tr><tr><td>Profit Before Tax</td><td>£4,558</td><td>£4,865</td><td>£5,442</td><td>£6,033</td><td>£6,779</td><td>£27,677</td></tr><tr><td>Profit After Tax      </td><td>£3,692</td><td>£3,941</td><td>£4,408</td><td>£4,887</td><td>£5,491</td><td>£22,418</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£45,937</td></tr><tr><td>Net Return</td><td>£3,697</td><td>£3,945</td><td>£13,308</td><td>£20,774</td><td>£26,632</td><td>£68,355</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>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>