<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>£28,920</td><td>£29,354</td><td>£30,088</td><td>£30,840</td><td>£31,765</td><td>£150,966</td></tr><tr><td>Total Expenses</td><td>£23,539</td><td>£23,629</td><td>£23,745</td><td>£23,864</td><td>£23,999</td><td>£118,776</td></tr><tr><td>Profit Before Tax</td><td>£5,381</td><td>£5,725</td><td>£6,343</td><td>£6,976</td><td>£7,766</td><td>£32,190</td></tr><tr><td>Profit After Tax      </td><td>£4,358</td><td>£4,637</td><td>£5,138</td><td>£5,650</td><td>£6,290</td><td>£26,074</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£4,363</td><td>£4,642</td><td>£14,538</td><td>£22,430</td><td>£28,619</td><td>£74,591</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>