<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>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£29,432</td><td>£139,879</td></tr><tr><td>Total Expenses</td><td>£21,145</td><td>£21,231</td><td>£21,342</td><td>£21,455</td><td>£21,584</td><td>£106,757</td></tr><tr><td>Profit Before Tax</td><td>£5,651</td><td>£5,967</td><td>£6,536</td><td>£7,119</td><td>£7,848</td><td>£33,122</td></tr><tr><td>Profit After Tax      </td><td>£4,578</td><td>£4,833</td><td>£5,294</td><td>£5,767</td><td>£6,357</td><td>£26,829</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,300</td><td>£14,816</td><td>£19,716</td><td>£42,840</td></tr><tr><td>Net Return</td><td>£4,582</td><td>£4,837</td><td>£13,594</td><td>£20,583</td><td>£26,073</td><td>£69,669</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>