<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>£26,400</td><td>£26,796</td><td>£27,466</td><td>£28,153</td><td>£28,997</td><td>£137,812</td></tr><tr><td>Total Expenses</td><td>£21,787</td><td>£21,838</td><td>£21,916</td><td>£21,996</td><td>£22,091</td><td>£109,628</td></tr><tr><td>Profit Before Tax</td><td>£4,613</td><td>£4,958</td><td>£5,550</td><td>£6,157</td><td>£6,906</td><td>£28,183</td></tr><tr><td>Profit After Tax      </td><td>£3,736</td><td>£4,016</td><td>£4,495</td><td>£4,987</td><td>£5,594</td><td>£22,829</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£3,741</td><td>£4,020</td><td>£13,896</td><td>£21,766</td><td>£27,923</td><td>£71,346</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>