<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>£21,432</td><td>£21,753</td><td>£22,297</td><td>£22,855</td><td>£23,540</td><td>£111,878</td></tr><tr><td>Total Expenses</td><td>£17,434</td><td>£17,512</td><td>£17,610</td><td>£17,709</td><td>£17,821</td><td>£88,087</td></tr><tr><td>Profit Before Tax</td><td>£3,998</td><td>£4,241</td><td>£4,688</td><td>£5,145</td><td>£5,720</td><td>£23,791</td></tr><tr><td>Profit After Tax      </td><td>£3,238</td><td>£3,435</td><td>£3,797</td><td>£4,168</td><td>£4,633</td><td>£19,271</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,700</td><td>£11,960</td><td>£15,915</td><td>£34,582</td></tr><tr><td>Net Return</td><td>£3,241</td><td>£3,439</td><td>£10,497</td><td>£16,127</td><td>£20,548</td><td>£53,852</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>