<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>£27,120</td><td>£27,527</td><td>£28,215</td><td>£28,920</td><td>£29,788</td><td>£141,570</td></tr><tr><td>Total Expenses</td><td>£20,435</td><td>£20,500</td><td>£20,591</td><td>£20,685</td><td>£20,794</td><td>£103,005</td></tr><tr><td>Profit Before Tax</td><td>£6,685</td><td>£7,027</td><td>£7,624</td><td>£8,235</td><td>£8,994</td><td>£38,565</td></tr><tr><td>Profit After Tax      </td><td>£5,415</td><td>£5,692</td><td>£6,175</td><td>£6,671</td><td>£7,285</td><td>£31,238</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,399</td><td>£14,993</td><td>£19,951</td><td>£43,351</td></tr><tr><td>Net Return</td><td>£5,419</td><td>£5,696</td><td>£14,574</td><td>£21,663</td><td>£27,236</td><td>£74,589</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>