<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>£25,140</td><td>£25,517</td><td>£26,155</td><td>£26,809</td><td>£27,613</td><td>£131,234</td></tr><tr><td>Total Expenses</td><td>£20,106</td><td>£20,190</td><td>£20,297</td><td>£20,406</td><td>£20,529</td><td>£101,528</td></tr><tr><td>Profit Before Tax</td><td>£5,034</td><td>£5,327</td><td>£5,858</td><td>£6,403</td><td>£7,084</td><td>£29,706</td></tr><tr><td>Profit After Tax      </td><td>£4,077</td><td>£4,315</td><td>£4,745</td><td>£5,186</td><td>£5,738</td><td>£24,062</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,860</td><td>£14,030</td><td>£18,670</td><td>£40,569</td></tr><tr><td>Net Return</td><td>£4,081</td><td>£4,319</td><td>£12,605</td><td>£19,217</td><td>£24,409</td><td>£64,631</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>