<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>£28,920</td><td>£29,354</td><td>£30,088</td><td>£30,840</td><td>£31,765</td><td>£150,966</td></tr><tr><td>Total Expenses</td><td>£22,039</td><td>£22,094</td><td>£22,178</td><td>£22,264</td><td>£22,368</td><td>£110,944</td></tr><tr><td>Profit Before Tax</td><td>£6,881</td><td>£7,260</td><td>£7,909</td><td>£8,575</td><td>£9,397</td><td>£40,023</td></tr><tr><td>Profit After Tax      </td><td>£5,573</td><td>£5,880</td><td>£6,407</td><td>£6,946</td><td>£7,612</td><td>£32,418</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£5,578</td><td>£5,885</td><td>£15,807</td><td>£23,725</td><td>£29,940</td><td>£80,936</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>