<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£21,622</td><td>£21,709</td><td>£21,822</td><td>£21,938</td><td>£22,069</td><td>£109,160</td></tr><tr><td>Profit Before Tax</td><td>£5,978</td><td>£6,305</td><td>£6,892</td><td>£7,494</td><td>£8,246</td><td>£34,916</td></tr><tr><td>Profit After Tax      </td><td>£4,842</td><td>£5,107</td><td>£5,583</td><td>£6,070</td><td>£6,680</td><td>£28,282</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£4,847</td><td>£5,111</td><td>£14,083</td><td>£21,243</td><td>£26,870</td><td>£72,154</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>