<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>£24,948</td><td>£25,322</td><td>£25,955</td><td>£26,604</td><td>£27,402</td><td>£130,232</td></tr><tr><td>Total Expenses</td><td>£19,968</td><td>£20,051</td><td>£20,158</td><td>£20,266</td><td>£20,389</td><td>£100,833</td></tr><tr><td>Profit Before Tax</td><td>£4,980</td><td>£5,271</td><td>£5,798</td><td>£6,338</td><td>£7,013</td><td>£29,399</td></tr><tr><td>Profit After Tax      </td><td>£4,034</td><td>£4,269</td><td>£4,696</td><td>£5,134</td><td>£5,681</td><td>£23,813</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£4,038</td><td>£4,273</td><td>£12,496</td><td>£19,057</td><td>£24,209</td><td>£64,073</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>