<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>£25,860</td><td>£26,248</td><td>£26,904</td><td>£27,577</td><td>£28,404</td><td>£134,993</td></tr><tr><td>Total Expenses</td><td>£21,562</td><td>£21,672</td><td>£21,804</td><td>£21,938</td><td>£22,087</td><td>£109,062</td></tr><tr><td>Profit Before Tax</td><td>£4,298</td><td>£4,576</td><td>£5,101</td><td>£5,638</td><td>£6,317</td><td>£25,930</td></tr><tr><td>Profit After Tax      </td><td>£3,482</td><td>£3,707</td><td>£4,131</td><td>£4,567</td><td>£5,117</td><td>£21,003</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,010</td><td>£14,298</td><td>£19,027</td><td>£41,343</td></tr><tr><td>Net Return</td><td>£3,486</td><td>£3,711</td><td>£12,142</td><td>£18,865</td><td>£24,143</td><td>£62,347</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>