<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>£23,688</td><td>£24,043</td><td>£24,644</td><td>£25,261</td><td>£26,018</td><td>£123,655</td></tr><tr><td>Total Expenses</td><td>£18,144</td><td>£18,191</td><td>£18,262</td><td>£18,334</td><td>£18,421</td><td>£91,351</td></tr><tr><td>Profit Before Tax</td><td>£5,544</td><td>£5,853</td><td>£6,383</td><td>£6,926</td><td>£7,598</td><td>£32,304</td></tr><tr><td>Profit After Tax      </td><td>£4,491</td><td>£4,741</td><td>£5,170</td><td>£5,610</td><td>£6,154</td><td>£26,166</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£4,495</td><td>£4,744</td><td>£12,870</td><td>£19,355</td><td>£24,445</td><td>£65,909</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>