<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>£26,988</td><td>£27,393</td><td>£28,078</td><td>£28,780</td><td>£29,643</td><td>£140,881</td></tr><tr><td>Total Expenses</td><td>£22,168</td><td>£22,275</td><td>£22,405</td><td>£22,539</td><td>£22,687</td><td>£112,073</td></tr><tr><td>Profit Before Tax</td><td>£4,820</td><td>£5,118</td><td>£5,672</td><td>£6,241</td><td>£6,956</td><td>£28,808</td></tr><tr><td>Profit After Tax      </td><td>£3,904</td><td>£4,146</td><td>£4,595</td><td>£5,055</td><td>£5,635</td><td>£23,334</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,360</td><td>£14,923</td><td>£19,858</td><td>£43,150</td></tr><tr><td>Net Return</td><td>£3,908</td><td>£4,150</td><td>£12,955</td><td>£19,978</td><td>£25,493</td><td>£66,484</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>