<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>£20,340</td><td>£20,645</td><td>£21,161</td><td>£21,690</td><td>£22,341</td><td>£106,178</td></tr><tr><td>Total Expenses</td><td>£16,532</td><td>£16,608</td><td>£16,703</td><td>£16,799</td><td>£16,907</td><td>£83,549</td></tr><tr><td>Profit Before Tax</td><td>£3,808</td><td>£4,037</td><td>£4,459</td><td>£4,891</td><td>£5,434</td><td>£22,628</td></tr><tr><td>Profit After Tax      </td><td>£3,085</td><td>£3,270</td><td>£3,611</td><td>£3,962</td><td>£4,401</td><td>£18,329</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£3,088</td><td>£3,273</td><td>£9,912</td><td>£15,207</td><td>£19,366</td><td>£50,846</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>