<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>£20,952</td><td>£21,266</td><td>£21,798</td><td>£22,343</td><td>£23,013</td><td>£109,372</td></tr><tr><td>Total Expenses</td><td>£17,089</td><td>£17,166</td><td>£17,262</td><td>£17,361</td><td>£17,470</td><td>£86,348</td></tr><tr><td>Profit Before Tax</td><td>£3,863</td><td>£4,100</td><td>£4,536</td><td>£4,982</td><td>£5,543</td><td>£23,024</td></tr><tr><td>Profit After Tax      </td><td>£3,129</td><td>£3,321</td><td>£3,674</td><td>£4,036</td><td>£4,490</td><td>£18,649</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,550</td><td>£11,692</td><td>£15,559</td><td>£33,807</td></tr><tr><td>Net Return</td><td>£3,132</td><td>£3,324</td><td>£10,224</td><td>£15,728</td><td>£20,048</td><td>£52,457</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>