<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>£25,500</td><td>£25,883</td><td>£26,530</td><td>£27,193</td><td>£28,009</td><td>£133,113</td></tr><tr><td>Total Expenses</td><td>£20,222</td><td>£20,306</td><td>£20,414</td><td>£20,524</td><td>£20,648</td><td>£102,113</td></tr><tr><td>Profit Before Tax</td><td>£5,278</td><td>£5,577</td><td>£6,116</td><td>£6,669</td><td>£7,361</td><td>£31,001</td></tr><tr><td>Profit After Tax      </td><td>£4,275</td><td>£4,517</td><td>£4,954</td><td>£5,402</td><td>£5,962</td><td>£25,111</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,900</td><td>£14,102</td><td>£18,765</td><td>£40,775</td></tr><tr><td>Net Return</td><td>£4,279</td><td>£4,521</td><td>£12,854</td><td>£19,504</td><td>£24,728</td><td>£65,886</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>