<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>£26,436</td><td>£26,833</td><td>£27,503</td><td>£28,191</td><td>£29,037</td><td>£138,000</td></tr><tr><td>Total Expenses</td><td>£21,307</td><td>£21,393</td><td>£21,503</td><td>£21,615</td><td>£21,743</td><td>£107,561</td></tr><tr><td>Profit Before Tax</td><td>£5,129</td><td>£5,440</td><td>£6,001</td><td>£6,576</td><td>£7,294</td><td>£30,439</td></tr><tr><td>Profit After Tax      </td><td>£4,154</td><td>£4,406</td><td>£4,860</td><td>£5,326</td><td>£5,908</td><td>£24,655</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,400</td><td>£14,994</td><td>£19,953</td><td>£43,356</td></tr><tr><td>Net Return</td><td>£4,159</td><td>£4,410</td><td>£13,261</td><td>£20,320</td><td>£25,861</td><td>£68,011</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>