<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>£27,588</td><td>£28,002</td><td>£28,702</td><td>£29,419</td><td>£30,302</td><td>£144,013</td></tr><tr><td>Total Expenses</td><td>£22,423</td><td>£22,520</td><td>£22,642</td><td>£22,766</td><td>£22,906</td><td>£113,258</td></tr><tr><td>Profit Before Tax</td><td>£5,165</td><td>£5,482</td><td>£6,060</td><td>£6,653</td><td>£7,396</td><td>£30,755</td></tr><tr><td>Profit After Tax      </td><td>£4,183</td><td>£4,440</td><td>£4,909</td><td>£5,389</td><td>£5,991</td><td>£24,912</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£4,188</td><td>£4,445</td><td>£13,609</td><td>£20,919</td><td>£26,657</td><td>£69,816</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>