<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£16,493</td><td>£16,559</td><td>£16,645</td><td>£16,732</td><td>£16,831</td><td>£83,260</td></tr><tr><td>Profit Before Tax</td><td>£4,495</td><td>£4,744</td><td>£5,191</td><td>£5,649</td><td>£6,221</td><td>£26,300</td></tr><tr><td>Profit After Tax      </td><td>£3,641</td><td>£3,842</td><td>£4,205</td><td>£4,576</td><td>£5,039</td><td>£21,303</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£3,644</td><td>£3,846</td><td>£10,705</td><td>£16,179</td><td>£20,479</td><td>£54,852</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>