<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>£22,032</td><td>£22,362</td><td>£22,922</td><td>£23,495</td><td>£24,199</td><td>£115,010</td></tr><tr><td>Total Expenses</td><td>£17,594</td><td>£17,673</td><td>£17,771</td><td>£17,873</td><td>£17,986</td><td>£88,896</td></tr><tr><td>Profit Before Tax</td><td>£4,438</td><td>£4,690</td><td>£5,150</td><td>£5,622</td><td>£6,214</td><td>£26,114</td></tr><tr><td>Profit After Tax      </td><td>£3,595</td><td>£3,799</td><td>£4,172</td><td>£4,554</td><td>£5,033</td><td>£21,152</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,750</td><td>£12,049</td><td>£16,034</td><td>£34,840</td></tr><tr><td>Net Return</td><td>£3,599</td><td>£3,802</td><td>£10,922</td><td>£16,603</td><td>£21,067</td><td>£55,992</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>