<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>£20,016</td><td>£20,316</td><td>£20,824</td><td>£21,345</td><td>£21,985</td><td>£104,486</td></tr><tr><td>Total Expenses</td><td>£16,299</td><td>£16,375</td><td>£16,469</td><td>£16,565</td><td>£16,671</td><td>£82,378</td></tr><tr><td>Profit Before Tax</td><td>£3,717</td><td>£3,941</td><td>£4,356</td><td>£4,780</td><td>£5,314</td><td>£22,108</td></tr><tr><td>Profit After Tax      </td><td>£3,011</td><td>£3,192</td><td>£3,528</td><td>£3,872</td><td>£4,304</td><td>£17,907</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,199</td><td>£11,065</td><td>£14,725</td><td>£31,996</td></tr><tr><td>Net Return</td><td>£3,014</td><td>£3,196</td><td>£9,727</td><td>£14,937</td><td>£19,029</td><td>£49,903</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>18%</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>