<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>£23,244</td><td>£23,593</td><td>£24,182</td><td>£24,787</td><td>£25,531</td><td>£121,337</td></tr><tr><td>Total Expenses</td><td>£19,431</td><td>£19,531</td><td>£19,651</td><td>£19,773</td><td>£19,908</td><td>£98,295</td></tr><tr><td>Profit Before Tax</td><td>£3,813</td><td>£4,061</td><td>£4,532</td><td>£5,014</td><td>£5,623</td><td>£23,042</td></tr><tr><td>Profit After Tax      </td><td>£3,088</td><td>£3,290</td><td>£3,671</td><td>£4,061</td><td>£4,554</td><td>£18,664</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£3,092</td><td>£3,293</td><td>£10,871</td><td>£16,913</td><td>£21,657</td><td>£55,826</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>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>