<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>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,484</td><td>£23,158</td><td>£110,061</td></tr><tr><td>Total Expenses</td><td>£17,062</td><td>£17,140</td><td>£17,236</td><td>£17,335</td><td>£17,445</td><td>£86,219</td></tr><tr><td>Profit Before Tax</td><td>£4,022</td><td>£4,260</td><td>£4,699</td><td>£5,149</td><td>£5,713</td><td>£23,842</td></tr><tr><td>Profit After Tax      </td><td>£3,258</td><td>£3,451</td><td>£3,806</td><td>£4,170</td><td>£4,628</td><td>£19,312</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,530</td><td>£11,656</td><td>£15,511</td><td>£33,704</td></tr><tr><td>Net Return</td><td>£3,261</td><td>£3,454</td><td>£10,336</td><td>£15,827</td><td>£20,139</td><td>£53,017</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>