<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>£24,216</td><td>£24,579</td><td>£25,194</td><td>£25,824</td><td>£26,598</td><td>£126,411</td></tr><tr><td>Total Expenses</td><td>£20,523</td><td>£20,633</td><td>£20,764</td><td>£20,898</td><td>£21,044</td><td>£103,861</td></tr><tr><td>Profit Before Tax</td><td>£3,693</td><td>£3,946</td><td>£4,430</td><td>£4,926</td><td>£5,555</td><td>£22,550</td></tr><tr><td>Profit After Tax      </td><td>£2,992</td><td>£3,196</td><td>£3,588</td><td>£3,990</td><td>£4,499</td><td>£18,265</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£2,995</td><td>£3,200</td><td>£11,088</td><td>£17,378</td><td>£22,314</td><td>£56,976</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>