<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>£22,920</td><td>£23,264</td><td>£23,845</td><td>£24,442</td><td>£25,175</td><td>£119,646</td></tr><tr><td>Total Expenses</td><td>£19,167</td><td>£19,265</td><td>£19,383</td><td>£19,504</td><td>£19,637</td><td>£96,957</td></tr><tr><td>Profit Before Tax</td><td>£3,753</td><td>£3,999</td><td>£4,462</td><td>£4,937</td><td>£5,538</td><td>£22,689</td></tr><tr><td>Profit After Tax      </td><td>£3,040</td><td>£3,239</td><td>£3,614</td><td>£3,999</td><td>£4,486</td><td>£18,378</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,099</td><td>£12,672</td><td>£16,863</td><td>£36,641</td></tr><tr><td>Net Return</td><td>£3,044</td><td>£3,242</td><td>£10,713</td><td>£16,671</td><td>£21,348</td><td>£55,019</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>