<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>£22,848</td><td>£23,191</td><td>£23,770</td><td>£24,365</td><td>£25,096</td><td>£119,270</td></tr><tr><td>Total Expenses</td><td>£18,171</td><td>£18,251</td><td>£18,352</td><td>£18,456</td><td>£18,571</td><td>£91,801</td></tr><tr><td>Profit Before Tax</td><td>£4,677</td><td>£4,939</td><td>£5,418</td><td>£5,909</td><td>£6,524</td><td>£27,468</td></tr><tr><td>Profit After Tax      </td><td>£3,788</td><td>£4,001</td><td>£4,389</td><td>£4,786</td><td>£5,285</td><td>£22,249</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£3,792</td><td>£4,004</td><td>£11,389</td><td>£17,282</td><td>£21,912</td><td>£58,379</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>