<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>£24,048</td><td>£24,409</td><td>£25,019</td><td>£25,644</td><td>£26,414</td><td>£125,534</td></tr><tr><td>Total Expenses</td><td>£20,089</td><td>£20,192</td><td>£20,315</td><td>£20,441</td><td>£20,580</td><td>£101,617</td></tr><tr><td>Profit Before Tax</td><td>£3,959</td><td>£4,217</td><td>£4,704</td><td>£5,203</td><td>£5,834</td><td>£23,917</td></tr><tr><td>Profit After Tax      </td><td>£3,207</td><td>£3,416</td><td>£3,810</td><td>£4,214</td><td>£4,725</td><td>£19,373</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,450</td><td>£13,299</td><td>£17,697</td><td>£38,453</td></tr><tr><td>Net Return</td><td>£3,211</td><td>£3,420</td><td>£11,260</td><td>£17,513</td><td>£22,422</td><td>£57,825</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>