<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£17,036</td><td>£17,117</td><td>£17,219</td><td>£17,324</td><td>£17,442</td><td>£86,138</td></tr><tr><td>Profit Before Tax</td><td>£6,364</td><td>£6,634</td><td>£7,125</td><td>£7,629</td><td>£8,260</td><td>£36,013</td></tr><tr><td>Profit After Tax      </td><td>£5,155</td><td>£5,373</td><td>£5,772</td><td>£6,180</td><td>£6,691</td><td>£29,170</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£5,158</td><td>£5,377</td><td>£12,172</td><td>£17,604</td><td>£21,893</td><td>£62,203</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>18%</td><td>22%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>