<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>£20,160</td><td>£20,462</td><td>£20,974</td><td>£21,498</td><td>£22,143</td><td>£105,238</td></tr><tr><td>Total Expenses</td><td>£15,629</td><td>£15,670</td><td>£15,732</td><td>£15,796</td><td>£15,871</td><td>£78,698</td></tr><tr><td>Profit Before Tax</td><td>£4,531</td><td>£4,792</td><td>£5,242</td><td>£5,703</td><td>£6,272</td><td>£26,540</td></tr><tr><td>Profit After Tax      </td><td>£3,670</td><td>£3,882</td><td>£4,246</td><td>£4,619</td><td>£5,081</td><td>£21,498</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,610</td><td>£11,799</td><td>£15,701</td><td>£34,117</td></tr><tr><td>Net Return</td><td>£3,674</td><td>£3,885</td><td>£10,856</td><td>£16,418</td><td>£20,782</td><td>£55,615</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>