<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>£24,012</td><td>£24,372</td><td>£24,981</td><td>£25,606</td><td>£26,374</td><td>£125,346</td></tr><tr><td>Total Expenses</td><td>£19,537</td><td>£19,619</td><td>£19,723</td><td>£19,829</td><td>£19,949</td><td>£98,658</td></tr><tr><td>Profit Before Tax</td><td>£4,475</td><td>£4,753</td><td>£5,258</td><td>£5,777</td><td>£6,425</td><td>£26,688</td></tr><tr><td>Profit After Tax      </td><td>£3,625</td><td>£3,850</td><td>£4,259</td><td>£4,679</td><td>£5,204</td><td>£21,617</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,630</td><td>£13,620</td><td>£18,124</td><td>£39,382</td></tr><tr><td>Net Return</td><td>£3,628</td><td>£3,854</td><td>£11,889</td><td>£18,299</td><td>£23,329</td><td>£60,999</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>