<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>£24,000</td><td>£24,360</td><td>£24,969</td><td>£25,593</td><td>£26,361</td><td>£125,283</td></tr><tr><td>Total Expenses</td><td>£18,373</td><td>£18,421</td><td>£18,492</td><td>£18,566</td><td>£18,653</td><td>£92,505</td></tr><tr><td>Profit Before Tax</td><td>£5,627</td><td>£5,939</td><td>£6,477</td><td>£7,027</td><td>£7,708</td><td>£32,778</td></tr><tr><td>Profit After Tax      </td><td>£4,558</td><td>£4,811</td><td>£5,246</td><td>£5,692</td><td>£6,243</td><td>£26,550</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£4,562</td><td>£4,815</td><td>£13,046</td><td>£19,616</td><td>£24,771</td><td>£66,809</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>