<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>£20,472</td><td>£20,779</td><td>£21,299</td><td>£21,831</td><td>£22,486</td><td>£106,867</td></tr><tr><td>Total Expenses</td><td>£16,743</td><td>£16,820</td><td>£16,915</td><td>£17,012</td><td>£17,120</td><td>£84,610</td></tr><tr><td>Profit Before Tax</td><td>£3,729</td><td>£3,959</td><td>£4,384</td><td>£4,819</td><td>£5,366</td><td>£22,257</td></tr><tr><td>Profit After Tax      </td><td>£3,020</td><td>£3,207</td><td>£3,551</td><td>£3,903</td><td>£4,346</td><td>£18,028</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£3,024</td><td>£3,210</td><td>£9,951</td><td>£15,328</td><td>£19,549</td><td>£51,061</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>