<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>£24,216</td><td>£24,579</td><td>£25,194</td><td>£25,824</td><td>£26,598</td><td>£126,411</td></tr><tr><td>Total Expenses</td><td>£18,750</td><td>£18,819</td><td>£18,912</td><td>£19,007</td><td>£19,115</td><td>£94,603</td></tr><tr><td>Profit Before Tax</td><td>£5,466</td><td>£5,760</td><td>£6,282</td><td>£6,817</td><td>£7,483</td><td>£31,808</td></tr><tr><td>Profit After Tax      </td><td>£4,428</td><td>£4,665</td><td>£5,088</td><td>£5,522</td><td>£6,061</td><td>£25,764</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£4,431</td><td>£4,669</td><td>£12,588</td><td>£18,909</td><td>£23,877</td><td>£64,475</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>