<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>£21,312</td><td>£21,632</td><td>£22,172</td><td>£22,727</td><td>£23,409</td><td>£111,252</td></tr><tr><td>Total Expenses</td><td>£17,224</td><td>£17,302</td><td>£17,399</td><td>£17,498</td><td>£17,609</td><td>£87,032</td></tr><tr><td>Profit Before Tax</td><td>£4,088</td><td>£4,330</td><td>£4,774</td><td>£5,229</td><td>£5,799</td><td>£24,219</td></tr><tr><td>Profit After Tax      </td><td>£3,311</td><td>£3,507</td><td>£3,867</td><td>£4,235</td><td>£4,698</td><td>£19,618</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,600</td><td>£11,781</td><td>£15,677</td><td>£34,065</td></tr><tr><td>Net Return</td><td>£3,315</td><td>£3,510</td><td>£10,467</td><td>£16,016</td><td>£20,375</td><td>£53,683</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>