<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>£28,860</td><td>£29,293</td><td>£30,025</td><td>£30,776</td><td>£31,699</td><td>£150,653</td></tr><tr><td>Total Expenses</td><td>£21,994</td><td>£22,048</td><td>£22,132</td><td>£22,218</td><td>£22,321</td><td>£110,714</td></tr><tr><td>Profit Before Tax</td><td>£6,866</td><td>£7,245</td><td>£7,893</td><td>£8,557</td><td>£9,378</td><td>£39,939</td></tr><tr><td>Profit After Tax      </td><td>£5,562</td><td>£5,868</td><td>£6,393</td><td>£6,932</td><td>£7,596</td><td>£32,351</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,380</td><td>£16,744</td><td>£22,281</td><td>£48,414</td></tr><tr><td>Net Return</td><td>£5,566</td><td>£5,873</td><td>£15,773</td><td>£23,675</td><td>£29,877</td><td>£80,765</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>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>