<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>£27,744</td><td>£28,160</td><td>£28,864</td><td>£29,586</td><td>£30,473</td><td>£144,827</td></tr><tr><td>Total Expenses</td><td>£21,636</td><td>£21,724</td><td>£21,837</td><td>£21,953</td><td>£22,085</td><td>£109,235</td></tr><tr><td>Profit Before Tax</td><td>£6,108</td><td>£6,436</td><td>£7,027</td><td>£7,632</td><td>£8,389</td><td>£35,592</td></tr><tr><td>Profit After Tax      </td><td>£4,947</td><td>£5,213</td><td>£5,692</td><td>£6,182</td><td>£6,795</td><td>£28,830</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>£4,952</td><td>£5,218</td><td>£14,192</td><td>£21,355</td><td>£26,985</td><td>£72,702</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>