<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>£17,474</td><td>£17,558</td><td>£17,660</td><td>£17,765</td><td>£17,881</td><td>£88,338</td></tr><tr><td>Profit Before Tax</td><td>£3,838</td><td>£4,074</td><td>£4,512</td><td>£4,962</td><td>£5,528</td><td>£22,914</td></tr><tr><td>Profit After Tax      </td><td>£3,109</td><td>£3,300</td><td>£3,655</td><td>£4,019</td><td>£4,477</td><td>£18,560</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>£3,112</td><td>£3,303</td><td>£10,255</td><td>£15,800</td><td>£20,155</td><td>£52,626</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>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>