<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£17,770</td><td>£17,850</td><td>£17,951</td><td>£18,054</td><td>£18,169</td><td>£89,793</td></tr><tr><td>Profit Before Tax</td><td>£5,031</td><td>£5,292</td><td>£5,770</td><td>£6,260</td><td>£6,874</td><td>£29,226</td></tr><tr><td>Profit After Tax      </td><td>£4,075</td><td>£4,287</td><td>£4,674</td><td>£5,071</td><td>£5,568</td><td>£23,673</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£4,078</td><td>£4,290</td><td>£11,474</td><td>£17,209</td><td>£21,720</td><td>£58,771</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>