<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>£28,512</td><td>£28,940</td><td>£29,663</td><td>£30,405</td><td>£31,317</td><td>£148,837</td></tr><tr><td>Total Expenses</td><td>£21,485</td><td>£21,546</td><td>£21,636</td><td>£21,728</td><td>£21,836</td><td>£108,231</td></tr><tr><td>Profit Before Tax</td><td>£7,027</td><td>£7,393</td><td>£8,027</td><td>£8,677</td><td>£9,481</td><td>£40,606</td></tr><tr><td>Profit After Tax      </td><td>£5,692</td><td>£5,989</td><td>£6,502</td><td>£7,029</td><td>£7,680</td><td>£32,891</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,990</td><td>£16,047</td><td>£21,355</td><td>£46,401</td></tr><tr><td>Net Return</td><td>£5,696</td><td>£5,993</td><td>£15,492</td><td>£23,076</td><td>£29,034</td><td>£79,292</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>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>