<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>£23,628</td><td>£23,982</td><td>£24,582</td><td>£25,197</td><td>£25,952</td><td>£123,341</td></tr><tr><td>Total Expenses</td><td>£19,745</td><td>£19,846</td><td>£19,968</td><td>£20,092</td><td>£20,229</td><td>£99,879</td></tr><tr><td>Profit Before Tax</td><td>£3,883</td><td>£4,136</td><td>£4,614</td><td>£5,105</td><td>£5,724</td><td>£23,462</td></tr><tr><td>Profit After Tax      </td><td>£3,145</td><td>£3,350</td><td>£3,738</td><td>£4,135</td><td>£4,636</td><td>£19,004</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,319</td><td>£13,065</td><td>£17,385</td><td>£37,776</td></tr><tr><td>Net Return</td><td>£3,149</td><td>£3,354</td><td>£11,057</td><td>£17,199</td><td>£22,022</td><td>£56,781</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>