<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>£22,272</td><td>£22,606</td><td>£23,171</td><td>£23,751</td><td>£24,463</td><td>£116,263</td></tr><tr><td>Total Expenses</td><td>£18,640</td><td>£18,736</td><td>£18,851</td><td>£18,969</td><td>£19,098</td><td>£94,295</td></tr><tr><td>Profit Before Tax</td><td>£3,632</td><td>£3,870</td><td>£4,320</td><td>£4,781</td><td>£5,365</td><td>£21,968</td></tr><tr><td>Profit After Tax      </td><td>£2,942</td><td>£3,135</td><td>£3,499</td><td>£3,873</td><td>£4,345</td><td>£17,794</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,899</td><td>£12,315</td><td>£16,388</td><td>£35,609</td></tr><tr><td>Net Return</td><td>£2,945</td><td>£3,138</td><td>£10,398</td><td>£16,188</td><td>£20,733</td><td>£53,403</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>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>