<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>£26,808</td><td>£27,210</td><td>£27,890</td><td>£28,588</td><td>£29,445</td><td>£139,941</td></tr><tr><td>Total Expenses</td><td>£19,844</td><td>£19,896</td><td>£19,975</td><td>£20,055</td><td>£20,152</td><td>£99,922</td></tr><tr><td>Profit Before Tax</td><td>£6,964</td><td>£7,314</td><td>£7,916</td><td>£8,532</td><td>£9,293</td><td>£40,019</td></tr><tr><td>Profit After Tax      </td><td>£5,641</td><td>£5,924</td><td>£6,412</td><td>£6,911</td><td>£7,528</td><td>£32,415</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,400</td><td>£14,994</td><td>£19,953</td><td>£43,356</td></tr><tr><td>Net Return</td><td>£5,645</td><td>£5,929</td><td>£14,812</td><td>£21,905</td><td>£27,481</td><td>£75,771</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>