<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>£21,996</td><td>£22,326</td><td>£22,884</td><td>£23,456</td><td>£24,160</td><td>£114,822</td></tr><tr><td>Total Expenses</td><td>£17,992</td><td>£18,087</td><td>£18,201</td><td>£18,318</td><td>£18,446</td><td>£91,044</td></tr><tr><td>Profit Before Tax</td><td>£4,004</td><td>£4,238</td><td>£4,683</td><td>£5,138</td><td>£5,714</td><td>£23,778</td></tr><tr><td>Profit After Tax      </td><td>£3,243</td><td>£3,433</td><td>£3,793</td><td>£4,162</td><td>£4,629</td><td>£19,260</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£3,246</td><td>£3,436</td><td>£10,393</td><td>£15,943</td><td>£20,306</td><td>£53,325</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>