<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>£22,080</td><td>£22,411</td><td>£22,971</td><td>£23,546</td><td>£24,252</td><td>£115,261</td></tr><tr><td>Total Expenses</td><td>£17,777</td><td>£17,856</td><td>£17,955</td><td>£18,056</td><td>£18,170</td><td>£89,814</td></tr><tr><td>Profit Before Tax</td><td>£4,303</td><td>£4,555</td><td>£5,017</td><td>£5,490</td><td>£6,083</td><td>£25,447</td></tr><tr><td>Profit After Tax      </td><td>£3,486</td><td>£3,690</td><td>£4,063</td><td>£4,447</td><td>£4,927</td><td>£20,612</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,840</td><td>£12,210</td><td>£16,248</td><td>£35,304</td></tr><tr><td>Net Return</td><td>£3,489</td><td>£3,693</td><td>£10,904</td><td>£16,656</td><td>£21,174</td><td>£55,916</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>