<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>£23,568</td><td>£23,922</td><td>£24,520</td><td>£25,133</td><td>£25,887</td><td>£123,028</td></tr><tr><td>Total Expenses</td><td>£19,138</td><td>£19,226</td><td>£19,336</td><td>£19,447</td><td>£19,572</td><td>£96,719</td></tr><tr><td>Profit Before Tax</td><td>£4,430</td><td>£4,695</td><td>£5,184</td><td>£5,685</td><td>£6,315</td><td>£26,309</td></tr><tr><td>Profit After Tax      </td><td>£3,588</td><td>£3,803</td><td>£4,199</td><td>£4,605</td><td>£5,115</td><td>£21,310</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,300</td><td>£13,031</td><td>£17,340</td><td>£37,678</td></tr><tr><td>Net Return</td><td>£3,592</td><td>£3,807</td><td>£11,499</td><td>£17,636</td><td>£22,455</td><td>£58,988</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>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>