<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>£21,480</td><td>£21,802</td><td>£22,347</td><td>£22,906</td><td>£23,593</td><td>£112,129</td></tr><tr><td>Total Expenses</td><td>£17,201</td><td>£17,279</td><td>£17,377</td><td>£17,476</td><td>£17,588</td><td>£86,921</td></tr><tr><td>Profit Before Tax</td><td>£4,279</td><td>£4,523</td><td>£4,970</td><td>£5,429</td><td>£6,005</td><td>£25,207</td></tr><tr><td>Profit After Tax      </td><td>£3,466</td><td>£3,664</td><td>£4,026</td><td>£4,398</td><td>£4,864</td><td>£20,418</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,580</td><td>£11,746</td><td>£15,630</td><td>£33,962</td></tr><tr><td>Net Return</td><td>£3,469</td><td>£3,667</td><td>£10,606</td><td>£16,143</td><td>£20,494</td><td>£54,380</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>