<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>£27,768</td><td>£28,185</td><td>£28,889</td><td>£29,611</td><td>£30,500</td><td>£144,953</td></tr><tr><td>Total Expenses</td><td>£23,769</td><td>£23,901</td><td>£24,056</td><td>£24,215</td><td>£24,387</td><td>£120,328</td></tr><tr><td>Profit Before Tax</td><td>£3,999</td><td>£4,283</td><td>£4,833</td><td>£5,397</td><td>£6,112</td><td>£24,625</td></tr><tr><td>Profit After Tax      </td><td>£3,239</td><td>£3,470</td><td>£3,915</td><td>£4,371</td><td>£4,951</td><td>£19,946</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£3,243</td><td>£3,474</td><td>£12,515</td><td>£19,723</td><td>£25,379</td><td>£64,334</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>