<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>£25,116</td><td>£25,493</td><td>£26,130</td><td>£26,783</td><td>£27,587</td><td>£131,109</td></tr><tr><td>Total Expenses</td><td>£20,957</td><td>£21,064</td><td>£21,193</td><td>£21,324</td><td>£21,469</td><td>£106,006</td></tr><tr><td>Profit Before Tax</td><td>£4,159</td><td>£4,429</td><td>£4,937</td><td>£5,459</td><td>£6,118</td><td>£25,103</td></tr><tr><td>Profit After Tax      </td><td>£3,369</td><td>£3,587</td><td>£3,999</td><td>£4,422</td><td>£4,956</td><td>£20,333</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,780</td><td>£13,888</td><td>£18,480</td><td>£40,156</td></tr><tr><td>Net Return</td><td>£3,373</td><td>£3,591</td><td>£11,780</td><td>£18,310</td><td>£23,436</td><td>£60,489</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>