<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>£22,332</td><td>£22,667</td><td>£23,234</td><td>£23,814</td><td>£24,529</td><td>£116,576</td></tr><tr><td>Total Expenses</td><td>£18,119</td><td>£18,199</td><td>£18,299</td><td>£18,401</td><td>£18,515</td><td>£91,532</td></tr><tr><td>Profit Before Tax</td><td>£4,213</td><td>£4,468</td><td>£4,935</td><td>£5,414</td><td>£6,014</td><td>£25,044</td></tr><tr><td>Profit After Tax      </td><td>£3,412</td><td>£3,619</td><td>£3,997</td><td>£4,385</td><td>£4,872</td><td>£20,286</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£3,416</td><td>£3,623</td><td>£10,998</td><td>£16,881</td><td>£21,499</td><td>£56,416</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>