<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£18,846</td><td>£18,942</td><td>£19,057</td><td>£19,175</td><td>£19,305</td><td>£95,325</td></tr><tr><td>Profit Before Tax</td><td>£3,750</td><td>£3,993</td><td>£4,451</td><td>£4,921</td><td>£5,514</td><td>£22,629</td></tr><tr><td>Profit After Tax      </td><td>£3,038</td><td>£3,234</td><td>£3,605</td><td>£3,986</td><td>£4,466</td><td>£18,330</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,000</td><td>£12,495</td><td>£16,628</td><td>£36,130</td></tr><tr><td>Net Return</td><td>£3,041</td><td>£3,238</td><td>£10,606</td><td>£16,481</td><td>£21,094</td><td>£54,460</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>17%</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>