<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>£24,204</td><td>£24,567</td><td>£25,181</td><td>£25,811</td><td>£26,585</td><td>£126,348</td></tr><tr><td>Total Expenses</td><td>£19,297</td><td>£19,379</td><td>£19,483</td><td>£19,590</td><td>£19,710</td><td>£97,459</td></tr><tr><td>Profit Before Tax</td><td>£4,907</td><td>£5,188</td><td>£5,698</td><td>£6,221</td><td>£6,875</td><td>£28,889</td></tr><tr><td>Profit After Tax      </td><td>£3,975</td><td>£4,202</td><td>£4,615</td><td>£5,039</td><td>£5,569</td><td>£23,400</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,499</td><td>£13,386</td><td>£17,813</td><td>£38,706</td></tr><tr><td>Net Return</td><td>£3,979</td><td>£4,206</td><td>£12,115</td><td>£18,425</td><td>£23,382</td><td>£62,106</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>