<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>£21,852</td><td>£22,180</td><td>£22,734</td><td>£23,303</td><td>£24,002</td><td>£114,070</td></tr><tr><td>Total Expenses</td><td>£18,270</td><td>£18,349</td><td>£18,447</td><td>£18,548</td><td>£18,660</td><td>£92,273</td></tr><tr><td>Profit Before Tax</td><td>£3,582</td><td>£3,831</td><td>£4,287</td><td>£4,755</td><td>£5,341</td><td>£21,797</td></tr><tr><td>Profit After Tax      </td><td>£2,902</td><td>£3,103</td><td>£3,473</td><td>£3,851</td><td>£4,327</td><td>£17,656</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,100</td><td>£12,674</td><td>£16,865</td><td>£36,646</td></tr><tr><td>Net Return</td><td>£2,905</td><td>£3,107</td><td>£10,573</td><td>£16,525</td><td>£21,192</td><td>£54,302</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>