<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>£26,148</td><td>£26,540</td><td>£27,204</td><td>£27,884</td><td>£28,720</td><td>£136,496</td></tr><tr><td>Total Expenses</td><td>£19,977</td><td>£20,027</td><td>£20,104</td><td>£20,183</td><td>£20,278</td><td>£100,570</td></tr><tr><td>Profit Before Tax</td><td>£6,171</td><td>£6,513</td><td>£7,099</td><td>£7,700</td><td>£8,443</td><td>£35,926</td></tr><tr><td>Profit After Tax      </td><td>£4,999</td><td>£5,275</td><td>£5,750</td><td>£6,237</td><td>£6,838</td><td>£29,100</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£5,003</td><td>£5,280</td><td>£14,251</td><td>£21,410</td><td>£27,029</td><td>£72,972</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>