<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>£18,853</td><td>£18,950</td><td>£19,067</td><td>£19,186</td><td>£19,316</td><td>£95,372</td></tr><tr><td>Profit Before Tax</td><td>£3,683</td><td>£3,924</td><td>£4,379</td><td>£4,846</td><td>£5,437</td><td>£22,269</td></tr><tr><td>Profit After Tax      </td><td>£2,983</td><td>£3,178</td><td>£3,547</td><td>£3,926</td><td>£4,404</td><td>£18,038</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>£2,987</td><td>£3,182</td><td>£10,527</td><td>£16,385</td><td>£20,984</td><td>£54,065</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>