<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>£25,968</td><td>£26,358</td><td>£27,016</td><td>£27,692</td><td>£28,523</td><td>£135,556</td></tr><tr><td>Total Expenses</td><td>£20,705</td><td>£20,790</td><td>£20,899</td><td>£21,010</td><td>£21,136</td><td>£104,539</td></tr><tr><td>Profit Before Tax</td><td>£5,263</td><td>£5,568</td><td>£6,118</td><td>£6,682</td><td>£7,387</td><td>£31,017</td></tr><tr><td>Profit After Tax      </td><td>£4,263</td><td>£4,510</td><td>£4,955</td><td>£5,412</td><td>£5,983</td><td>£25,124</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,120</td><td>£14,494</td><td>£19,288</td><td>£41,911</td></tr><tr><td>Net Return</td><td>£4,267</td><td>£4,514</td><td>£13,076</td><td>£19,907</td><td>£25,271</td><td>£67,035</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>