<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£16,301</td><td>£16,377</td><td>£16,471</td><td>£16,567</td><td>£16,673</td><td>£82,388</td></tr><tr><td>Profit Before Tax</td><td>£3,715</td><td>£3,939</td><td>£4,354</td><td>£4,778</td><td>£5,312</td><td>£22,098</td></tr><tr><td>Profit After Tax      </td><td>£3,009</td><td>£3,191</td><td>£3,526</td><td>£3,870</td><td>£4,303</td><td>£17,899</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>£3,012</td><td>£3,194</td><td>£9,726</td><td>£14,938</td><td>£19,030</td><td>£49,900</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</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>20%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>