<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£10,702</td><td>£10,771</td><td>£10,853</td><td>£10,938</td><td>£11,030</td><td>£54,294</td></tr><tr><td>Profit Before Tax</td><td>£4,899</td><td>£5,063</td><td>£5,376</td><td>£5,698</td><td>£6,104</td><td>£27,140</td></tr><tr><td>Profit After Tax      </td><td>£3,968</td><td>£4,101</td><td>£4,355</td><td>£4,615</td><td>£4,944</td><td>£21,983</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,600</td><td>£6,426</td><td>£8,551</td><td>£18,581</td></tr><tr><td>Net Return</td><td>£3,970</td><td>£4,103</td><td>£7,955</td><td>£11,041</td><td>£13,496</td><td>£40,564</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>20%</td><td>25%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>