<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>£20,232</td><td>£20,535</td><td>£21,049</td><td>£21,575</td><td>£22,222</td><td>£105,614</td></tr><tr><td>Total Expenses</td><td>£16,322</td><td>£16,399</td><td>£16,493</td><td>£16,590</td><td>£16,697</td><td>£82,501</td></tr><tr><td>Profit Before Tax</td><td>£3,910</td><td>£4,137</td><td>£4,556</td><td>£4,985</td><td>£5,525</td><td>£23,113</td></tr><tr><td>Profit After Tax      </td><td>£3,167</td><td>£3,351</td><td>£3,690</td><td>£4,038</td><td>£4,476</td><td>£18,721</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,200</td><td>£11,067</td><td>£14,727</td><td>£32,001</td></tr><tr><td>Net Return</td><td>£3,170</td><td>£3,354</td><td>£9,890</td><td>£15,105</td><td>£19,203</td><td>£50,722</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>16%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>