<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>£28,464</td><td>£28,891</td><td>£29,613</td><td>£30,354</td><td>£31,264</td><td>£148,586</td></tr><tr><td>Total Expenses</td><td>£22,502</td><td>£22,590</td><td>£22,706</td><td>£22,824</td><td>£22,957</td><td>£113,579</td></tr><tr><td>Profit Before Tax</td><td>£5,962</td><td>£6,300</td><td>£6,908</td><td>£7,530</td><td>£8,307</td><td>£35,007</td></tr><tr><td>Profit After Tax      </td><td>£4,829</td><td>£5,103</td><td>£5,595</td><td>£6,099</td><td>£6,729</td><td>£28,356</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£45,937</td></tr><tr><td>Net Return</td><td>£4,834</td><td>£5,108</td><td>£14,495</td><td>£21,986</td><td>£27,869</td><td>£74,293</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>