<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>£22,920</td><td>£23,264</td><td>£23,845</td><td>£24,442</td><td>£25,175</td><td>£119,646</td></tr><tr><td>Total Expenses</td><td>£19,169</td><td>£19,267</td><td>£19,385</td><td>£19,506</td><td>£19,639</td><td>£96,967</td></tr><tr><td>Profit Before Tax</td><td>£3,751</td><td>£3,997</td><td>£4,460</td><td>£4,935</td><td>£5,536</td><td>£22,679</td></tr><tr><td>Profit After Tax      </td><td>£3,039</td><td>£3,237</td><td>£3,613</td><td>£3,998</td><td>£4,484</td><td>£18,370</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,100</td><td>£12,674</td><td>£16,865</td><td>£36,646</td></tr><tr><td>Net Return</td><td>£3,042</td><td>£3,241</td><td>£10,713</td><td>£16,671</td><td>£21,349</td><td>£55,016</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>