<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>£22,632</td><td>£22,971</td><td>£23,546</td><td>£24,134</td><td>£24,858</td><td>£118,142</td></tr><tr><td>Total Expenses</td><td>£18,932</td><td>£19,030</td><td>£19,147</td><td>£19,266</td><td>£19,397</td><td>£95,772</td></tr><tr><td>Profit Before Tax</td><td>£3,700</td><td>£3,942</td><td>£4,399</td><td>£4,868</td><td>£5,461</td><td>£22,370</td></tr><tr><td>Profit After Tax      </td><td>£2,997</td><td>£3,193</td><td>£3,563</td><td>£3,943</td><td>£4,423</td><td>£18,120</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,010</td><td>£12,513</td><td>£16,651</td><td>£36,182</td></tr><tr><td>Net Return</td><td>£3,000</td><td>£3,196</td><td>£10,573</td><td>£16,456</td><td>£21,075</td><td>£54,301</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>