<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£16,993</td><td>£17,071</td><td>£17,167</td><td>£17,265</td><td>£17,375</td><td>£85,871</td></tr><tr><td>Profit Before Tax</td><td>£3,995</td><td>£4,232</td><td>£4,669</td><td>£5,116</td><td>£5,678</td><td>£23,689</td></tr><tr><td>Profit After Tax      </td><td>£3,236</td><td>£3,428</td><td>£3,781</td><td>£4,144</td><td>£4,599</td><td>£19,188</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£3,239</td><td>£3,431</td><td>£10,282</td><td>£15,747</td><td>£20,039</td><td>£52,737</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>