<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>£25,452</td><td>£25,834</td><td>£26,480</td><td>£27,142</td><td>£27,956</td><td>£132,863</td></tr><tr><td>Total Expenses</td><td>£20,376</td><td>£20,460</td><td>£20,567</td><td>£20,677</td><td>£20,801</td><td>£102,881</td></tr><tr><td>Profit Before Tax</td><td>£5,076</td><td>£5,374</td><td>£5,912</td><td>£6,464</td><td>£7,154</td><td>£29,982</td></tr><tr><td>Profit After Tax      </td><td>£4,112</td><td>£4,353</td><td>£4,789</td><td>£5,236</td><td>£5,795</td><td>£24,285</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£4,116</td><td>£4,357</td><td>£12,769</td><td>£19,481</td><td>£24,751</td><td>£65,473</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</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>