<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>£24,432</td><td>£24,798</td><td>£25,418</td><td>£26,054</td><td>£26,836</td><td>£127,538</td></tr><tr><td>Total Expenses</td><td>£18,694</td><td>£18,742</td><td>£18,815</td><td>£18,890</td><td>£18,978</td><td>£94,120</td></tr><tr><td>Profit Before Tax</td><td>£5,738</td><td>£6,056</td><td>£6,603</td><td>£7,164</td><td>£7,857</td><td>£33,419</td></tr><tr><td>Profit After Tax      </td><td>£4,648</td><td>£4,905</td><td>£5,349</td><td>£5,803</td><td>£6,364</td><td>£27,069</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,940</td><td>£14,173</td><td>£18,860</td><td>£40,982</td></tr><tr><td>Net Return</td><td>£4,652</td><td>£4,909</td><td>£13,289</td><td>£19,976</td><td>£25,225</td><td>£68,051</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>