<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>£23,276</td><td>£23,393</td><td>£23,533</td><td>£23,676</td><td>£23,834</td><td>£117,712</td></tr><tr><td>Profit Before Tax</td><td>£4,312</td><td>£4,609</td><td>£5,169</td><td>£5,743</td><td>£6,468</td><td>£26,301</td></tr><tr><td>Profit After Tax      </td><td>£3,492</td><td>£3,733</td><td>£4,187</td><td>£4,652</td><td>£5,239</td><td>£21,304</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>£3,497</td><td>£3,738</td><td>£12,887</td><td>£20,182</td><td>£25,905</td><td>£66,208</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>