<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>£27,768</td><td>£28,185</td><td>£28,889</td><td>£29,611</td><td>£30,500</td><td>£144,953</td></tr><tr><td>Total Expenses</td><td>£21,837</td><td>£21,925</td><td>£22,038</td><td>£22,154</td><td>£22,286</td><td>£110,240</td></tr><tr><td>Profit Before Tax</td><td>£5,931</td><td>£6,260</td><td>£6,851</td><td>£7,457</td><td>£8,214</td><td>£34,713</td></tr><tr><td>Profit After Tax      </td><td>£4,804</td><td>£5,070</td><td>£5,549</td><td>£6,040</td><td>£6,653</td><td>£28,117</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,600</td><td>£15,351</td><td>£20,428</td><td>£44,388</td></tr><tr><td>Net Return</td><td>£4,808</td><td>£5,075</td><td>£14,149</td><td>£21,392</td><td>£27,082</td><td>£72,506</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>