<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>£23,436</td><td>£23,788</td><td>£24,382</td><td>£24,992</td><td>£25,742</td><td>£122,339</td></tr><tr><td>Total Expenses</td><td>£19,590</td><td>£19,690</td><td>£19,811</td><td>£19,934</td><td>£20,070</td><td>£99,094</td></tr><tr><td>Profit Before Tax</td><td>£3,846</td><td>£4,097</td><td>£4,571</td><td>£5,058</td><td>£5,672</td><td>£23,245</td></tr><tr><td>Profit After Tax      </td><td>£3,116</td><td>£3,319</td><td>£3,703</td><td>£4,097</td><td>£4,594</td><td>£18,828</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,260</td><td>£12,959</td><td>£17,245</td><td>£37,472</td></tr><tr><td>Net Return</td><td>£3,119</td><td>£3,322</td><td>£10,963</td><td>£17,056</td><td>£21,839</td><td>£56,300</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>