<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>£25,824</td><td>£26,211</td><td>£26,867</td><td>£27,538</td><td>£28,364</td><td>£134,805</td></tr><tr><td>Total Expenses</td><td>£20,452</td><td>£20,537</td><td>£20,645</td><td>£20,756</td><td>£20,882</td><td>£103,273</td></tr><tr><td>Profit Before Tax</td><td>£5,372</td><td>£5,674</td><td>£6,221</td><td>£6,782</td><td>£7,483</td><td>£31,532</td></tr><tr><td>Profit After Tax      </td><td>£4,351</td><td>£4,596</td><td>£5,039</td><td>£5,493</td><td>£6,061</td><td>£25,541</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,000</td><td>£14,280</td><td>£19,003</td><td>£41,291</td></tr><tr><td>Net Return</td><td>£4,355</td><td>£4,600</td><td>£13,039</td><td>£19,773</td><td>£25,064</td><td>£66,832</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>