<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>£24,960</td><td>£25,334</td><td>£25,968</td><td>£26,617</td><td>£27,415</td><td>£130,295</td></tr><tr><td>Total Expenses</td><td>£20,825</td><td>£20,932</td><td>£21,059</td><td>£21,190</td><td>£21,334</td><td>£105,340</td></tr><tr><td>Profit Before Tax</td><td>£4,135</td><td>£4,403</td><td>£4,908</td><td>£5,427</td><td>£6,082</td><td>£24,954</td></tr><tr><td>Profit After Tax      </td><td>£3,349</td><td>£3,566</td><td>£3,976</td><td>£4,396</td><td>£4,926</td><td>£20,213</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,730</td><td>£13,798</td><td>£18,362</td><td>£39,898</td></tr><tr><td>Net Return</td><td>£3,353</td><td>£3,570</td><td>£11,706</td><td>£18,194</td><td>£23,288</td><td>£60,111</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>