<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>£25,764</td><td>£26,150</td><td>£26,804</td><td>£27,474</td><td>£28,299</td><td>£134,492</td></tr><tr><td>Total Expenses</td><td>£21,483</td><td>£21,592</td><td>£21,724</td><td>£21,858</td><td>£22,006</td><td>£108,663</td></tr><tr><td>Profit Before Tax</td><td>£4,281</td><td>£4,558</td><td>£5,081</td><td>£5,616</td><td>£6,292</td><td>£25,829</td></tr><tr><td>Profit After Tax      </td><td>£3,468</td><td>£3,692</td><td>£4,115</td><td>£4,549</td><td>£5,097</td><td>£20,921</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£3,472</td><td>£3,696</td><td>£12,095</td><td>£18,794</td><td>£24,052</td><td>£62,110</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>