<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£15,225</td><td>£15,300</td><td>£15,392</td><td>£15,486</td><td>£15,590</td><td>£76,993</td></tr><tr><td>Profit Before Tax</td><td>£3,975</td><td>£4,188</td><td>£4,583</td><td>£4,989</td><td>£5,499</td><td>£23,234</td></tr><tr><td>Profit After Tax      </td><td>£3,219</td><td>£3,392</td><td>£3,712</td><td>£4,041</td><td>£4,454</td><td>£18,819</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,699</td><td>£10,173</td><td>£13,537</td><td>£29,415</td></tr><tr><td>Net Return</td><td>£3,222</td><td>£3,395</td><td>£9,412</td><td>£14,214</td><td>£17,991</td><td>£48,234</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>