<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>£24,540</td><td>£24,908</td><td>£25,531</td><td>£26,169</td><td>£26,954</td><td>£128,102</td></tr><tr><td>Total Expenses</td><td>£20,531</td><td>£20,636</td><td>£20,763</td><td>£20,893</td><td>£21,035</td><td>£103,858</td></tr><tr><td>Profit Before Tax</td><td>£4,010</td><td>£4,272</td><td>£4,768</td><td>£5,276</td><td>£5,919</td><td>£24,244</td></tr><tr><td>Profit After Tax      </td><td>£3,248</td><td>£3,460</td><td>£3,862</td><td>£4,274</td><td>£4,794</td><td>£19,638</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,600</td><td>£13,566</td><td>£18,053</td><td>£39,227</td></tr><tr><td>Net Return</td><td>£3,251</td><td>£3,464</td><td>£11,462</td><td>£17,840</td><td>£22,847</td><td>£58,865</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>