<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>£28,284</td><td>£28,708</td><td>£29,426</td><td>£30,162</td><td>£31,066</td><td>£147,646</td></tr><tr><td>Total Expenses</td><td>£22,535</td><td>£22,631</td><td>£22,753</td><td>£22,878</td><td>£23,018</td><td>£113,814</td></tr><tr><td>Profit Before Tax</td><td>£5,749</td><td>£6,077</td><td>£6,673</td><td>£7,284</td><td>£8,049</td><td>£33,832</td></tr><tr><td>Profit After Tax      </td><td>£4,657</td><td>£4,923</td><td>£5,405</td><td>£5,900</td><td>£6,520</td><td>£27,404</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,760</td><td>£15,637</td><td>£20,808</td><td>£45,214</td></tr><tr><td>Net Return</td><td>£4,661</td><td>£4,927</td><td>£14,165</td><td>£21,537</td><td>£27,328</td><td>£72,618</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>