<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>£28,404</td><td>£28,830</td><td>£29,551</td><td>£30,290</td><td>£31,198</td><td>£148,273</td></tr><tr><td>Total Expenses</td><td>£20,996</td><td>£21,050</td><td>£21,133</td><td>£21,218</td><td>£21,319</td><td>£105,715</td></tr><tr><td>Profit Before Tax</td><td>£7,408</td><td>£7,780</td><td>£8,418</td><td>£9,072</td><td>£9,879</td><td>£42,558</td></tr><tr><td>Profit After Tax      </td><td>£6,001</td><td>£6,302</td><td>£6,819</td><td>£7,348</td><td>£8,002</td><td>£34,472</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,900</td><td>£15,887</td><td>£21,141</td><td>£45,937</td></tr><tr><td>Net Return</td><td>£6,005</td><td>£6,306</td><td>£15,719</td><td>£23,235</td><td>£29,143</td><td>£80,408</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>