<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>£26,244</td><td>£26,638</td><td>£27,304</td><td>£27,986</td><td>£28,826</td><td>£136,997</td></tr><tr><td>Total Expenses</td><td>£20,891</td><td>£20,977</td><td>£21,086</td><td>£21,198</td><td>£21,325</td><td>£105,477</td></tr><tr><td>Profit Before Tax</td><td>£5,353</td><td>£5,661</td><td>£6,218</td><td>£6,788</td><td>£7,501</td><td>£31,520</td></tr><tr><td>Profit After Tax      </td><td>£4,336</td><td>£4,586</td><td>£5,036</td><td>£5,498</td><td>£6,076</td><td>£25,532</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,200</td><td>£14,637</td><td>£19,478</td><td>£42,324</td></tr><tr><td>Net Return</td><td>£4,340</td><td>£4,590</td><td>£13,236</td><td>£20,136</td><td>£25,554</td><td>£67,855</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>