<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>£23,688</td><td>£24,043</td><td>£24,644</td><td>£25,261</td><td>£26,018</td><td>£123,655</td></tr><tr><td>Total Expenses</td><td>£19,644</td><td>£19,725</td><td>£19,828</td><td>£19,934</td><td>£20,052</td><td>£99,183</td></tr><tr><td>Profit Before Tax</td><td>£4,044</td><td>£4,318</td><td>£4,816</td><td>£5,327</td><td>£5,966</td><td>£24,471</td></tr><tr><td>Profit After Tax      </td><td>£3,276</td><td>£3,498</td><td>£3,901</td><td>£4,315</td><td>£4,833</td><td>£19,822</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£3,280</td><td>£3,502</td><td>£11,601</td><td>£18,059</td><td>£23,123</td><td>£59,565</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>