<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>£22,764</td><td>£23,105</td><td>£23,683</td><td>£24,275</td><td>£25,003</td><td>£118,831</td></tr><tr><td>Total Expenses</td><td>£17,456</td><td>£17,502</td><td>£17,570</td><td>£17,640</td><td>£17,724</td><td>£87,893</td></tr><tr><td>Profit Before Tax</td><td>£5,308</td><td>£5,604</td><td>£6,113</td><td>£6,635</td><td>£7,279</td><td>£30,938</td></tr><tr><td>Profit After Tax      </td><td>£4,299</td><td>£4,539</td><td>£4,951</td><td>£5,374</td><td>£5,896</td><td>£25,060</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,400</td><td>£13,209</td><td>£17,578</td><td>£38,195</td></tr><tr><td>Net Return</td><td>£4,303</td><td>£4,543</td><td>£12,352</td><td>£18,583</td><td>£23,474</td><td>£63,255</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>54%</td></tr></tbody></table></div></div></template></turbo-stream>