<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>£22,800</td><td>£23,142</td><td>£23,721</td><td>£24,314</td><td>£25,043</td><td>£119,019</td></tr><tr><td>Total Expenses</td><td>£18,907</td><td>£19,005</td><td>£19,122</td><td>£19,243</td><td>£19,375</td><td>£95,651</td></tr><tr><td>Profit Before Tax</td><td>£3,893</td><td>£4,137</td><td>£4,598</td><td>£5,071</td><td>£5,668</td><td>£23,368</td></tr><tr><td>Profit After Tax      </td><td>£3,154</td><td>£3,351</td><td>£3,725</td><td>£4,108</td><td>£4,591</td><td>£18,928</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,980</td><td>£12,460</td><td>£16,580</td><td>£36,027</td></tr><tr><td>Net Return</td><td>£3,157</td><td>£3,355</td><td>£10,705</td><td>£16,567</td><td>£21,171</td><td>£54,955</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>