<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>£27,432</td><td>£27,843</td><td>£28,540</td><td>£29,253</td><td>£30,131</td><td>£143,199</td></tr><tr><td>Total Expenses</td><td>£23,046</td><td>£23,162</td><td>£23,301</td><td>£23,444</td><td>£23,601</td><td>£116,555</td></tr><tr><td>Profit Before Tax</td><td>£4,386</td><td>£4,681</td><td>£5,238</td><td>£5,809</td><td>£6,530</td><td>£26,644</td></tr><tr><td>Profit After Tax      </td><td>£3,552</td><td>£3,792</td><td>£4,243</td><td>£4,705</td><td>£5,289</td><td>£21,581</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£3,557</td><td>£3,796</td><td>£12,843</td><td>£20,057</td><td>£25,717</td><td>£65,970</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>19%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>