<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£15,911</td><td>£15,964</td><td>£16,037</td><td>£16,111</td><td>£16,198</td><td>£80,221</td></tr><tr><td>Profit Before Tax</td><td>£5,077</td><td>£5,339</td><td>£5,799</td><td>£6,270</td><td>£6,855</td><td>£29,339</td></tr><tr><td>Profit After Tax      </td><td>£4,112</td><td>£4,325</td><td>£4,697</td><td>£5,079</td><td>£5,552</td><td>£23,764</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£4,115</td><td>£4,328</td><td>£11,197</td><td>£16,681</td><td>£20,992</td><td>£57,314</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>21%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>