<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>£28,800</td><td>£29,232</td><td>£29,963</td><td>£30,712</td><td>£31,633</td><td>£150,340</td></tr><tr><td>Total Expenses</td><td>£20,964</td><td>£21,072</td><td>£21,205</td><td>£21,342</td><td>£21,494</td><td>£106,076</td></tr><tr><td>Profit Before Tax</td><td>£7,836</td><td>£8,160</td><td>£8,758</td><td>£9,370</td><td>£10,140</td><td>£44,264</td></tr><tr><td>Profit After Tax      </td><td>£6,347</td><td>£6,610</td><td>£7,094</td><td>£7,590</td><td>£8,213</td><td>£35,854</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>£6,351</td><td>£6,614</td><td>£14,794</td><td>£21,335</td><td>£26,503</td><td>£75,597</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>22%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>