<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>£26,124</td><td>£26,516</td><td>£27,179</td><td>£27,858</td><td>£28,694</td><td>£136,371</td></tr><tr><td>Total Expenses</td><td>£19,954</td><td>£20,005</td><td>£20,082</td><td>£20,161</td><td>£20,255</td><td>£100,458</td></tr><tr><td>Profit Before Tax</td><td>£6,170</td><td>£6,511</td><td>£7,097</td><td>£7,697</td><td>£8,439</td><td>£35,913</td></tr><tr><td>Profit After Tax      </td><td>£4,997</td><td>£5,274</td><td>£5,748</td><td>£6,235</td><td>£6,835</td><td>£29,089</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,490</td><td>£15,155</td><td>£20,167</td><td>£43,821</td></tr><tr><td>Net Return</td><td>£5,002</td><td>£5,278</td><td>£14,238</td><td>£21,390</td><td>£27,002</td><td>£72,910</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>