<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>£24,216</td><td>£24,579</td><td>£25,194</td><td>£25,824</td><td>£26,598</td><td>£126,411</td></tr><tr><td>Total Expenses</td><td>£20,100</td><td>£20,200</td><td>£20,322</td><td>£20,446</td><td>£20,584</td><td>£101,652</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,379</td><td>£4,872</td><td>£5,377</td><td>£6,015</td><td>£24,758</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,547</td><td>£3,946</td><td>£4,355</td><td>£4,872</td><td>£20,054</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£3,338</td><td>£3,551</td><td>£11,446</td><td>£17,743</td><td>£22,687</td><td>£58,765</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>