<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>£27,828</td><td>£28,245</td><td>£28,952</td><td>£29,675</td><td>£30,566</td><td>£145,266</td></tr><tr><td>Total Expenses</td><td>£22,041</td><td>£22,129</td><td>£22,243</td><td>£22,359</td><td>£22,491</td><td>£111,263</td></tr><tr><td>Profit Before Tax</td><td>£5,787</td><td>£6,116</td><td>£6,709</td><td>£7,316</td><td>£8,075</td><td>£34,003</td></tr><tr><td>Profit After Tax      </td><td>£4,687</td><td>£4,954</td><td>£5,434</td><td>£5,926</td><td>£6,541</td><td>£27,542</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£4,691</td><td>£4,959</td><td>£14,134</td><td>£21,456</td><td>£27,206</td><td>£72,447</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>