<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>£25,824</td><td>£26,211</td><td>£26,867</td><td>£27,538</td><td>£28,364</td><td>£134,805</td></tr><tr><td>Total Expenses</td><td>£20,450</td><td>£20,535</td><td>£20,644</td><td>£20,755</td><td>£20,880</td><td>£103,264</td></tr><tr><td>Profit Before Tax</td><td>£5,374</td><td>£5,676</td><td>£6,223</td><td>£6,784</td><td>£7,485</td><td>£31,541</td></tr><tr><td>Profit After Tax      </td><td>£4,353</td><td>£4,598</td><td>£5,041</td><td>£5,495</td><td>£6,062</td><td>£25,548</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,999</td><td>£14,279</td><td>£19,001</td><td>£41,286</td></tr><tr><td>Net Return</td><td>£4,357</td><td>£4,602</td><td>£13,040</td><td>£19,773</td><td>£25,063</td><td>£66,834</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>20%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>