<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>£25,368</td><td>£25,749</td><td>£26,392</td><td>£27,052</td><td>£27,864</td><td>£132,424</td></tr><tr><td>Total Expenses</td><td>£20,345</td><td>£20,427</td><td>£20,534</td><td>£20,642</td><td>£20,765</td><td>£102,713</td></tr><tr><td>Profit Before Tax</td><td>£5,023</td><td>£5,321</td><td>£5,859</td><td>£6,410</td><td>£7,099</td><td>£29,712</td></tr><tr><td>Profit After Tax      </td><td>£4,069</td><td>£4,310</td><td>£4,746</td><td>£5,192</td><td>£5,750</td><td>£24,067</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,999</td><td>£14,279</td><td>£19,001</td><td>£41,286</td></tr><tr><td>Net Return</td><td>£4,073</td><td>£4,314</td><td>£12,745</td><td>£19,471</td><td>£24,751</td><td>£65,353</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</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>