<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>£22,536</td><td>£22,874</td><td>£23,446</td><td>£24,032</td><td>£24,753</td><td>£117,641</td></tr><tr><td>Total Expenses</td><td>£18,100</td><td>£18,180</td><td>£18,280</td><td>£18,383</td><td>£18,497</td><td>£91,440</td></tr><tr><td>Profit Before Tax</td><td>£4,436</td><td>£4,694</td><td>£5,166</td><td>£5,649</td><td>£6,256</td><td>£26,201</td></tr><tr><td>Profit After Tax      </td><td>£3,593</td><td>£3,802</td><td>£4,184</td><td>£4,576</td><td>£5,067</td><td>£21,223</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,980</td><td>£12,460</td><td>£16,580</td><td>£36,027</td></tr><tr><td>Net Return</td><td>£3,597</td><td>£3,806</td><td>£11,164</td><td>£17,036</td><td>£21,647</td><td>£57,249</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>