<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>£20,664</td><td>£20,974</td><td>£21,498</td><td>£22,036</td><td>£22,697</td><td>£107,869</td></tr><tr><td>Total Expenses</td><td>£16,442</td><td>£16,512</td><td>£16,601</td><td>£16,691</td><td>£16,793</td><td>£83,039</td></tr><tr><td>Profit Before Tax</td><td>£4,222</td><td>£4,462</td><td>£4,898</td><td>£5,345</td><td>£5,904</td><td>£24,830</td></tr><tr><td>Profit After Tax      </td><td>£3,419</td><td>£3,614</td><td>£3,967</td><td>£4,329</td><td>£4,782</td><td>£20,112</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£3,423</td><td>£3,617</td><td>£10,367</td><td>£15,753</td><td>£19,984</td><td>£53,145</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>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>