<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>£28,092</td><td>£28,513</td><td>£29,226</td><td>£29,957</td><td>£30,856</td><td>£146,644</td></tr><tr><td>Total Expenses</td><td>£23,212</td><td>£23,326</td><td>£23,465</td><td>£23,607</td><td>£23,764</td><td>£117,374</td></tr><tr><td>Profit Before Tax</td><td>£4,880</td><td>£5,187</td><td>£5,761</td><td>£6,350</td><td>£7,092</td><td>£29,270</td></tr><tr><td>Profit After Tax      </td><td>£3,953</td><td>£4,202</td><td>£4,667</td><td>£5,143</td><td>£5,744</td><td>£23,708</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,700</td><td>£15,530</td><td>£20,666</td><td>£44,904</td></tr><tr><td>Net Return</td><td>£3,957</td><td>£4,206</td><td>£13,367</td><td>£20,673</td><td>£26,410</td><td>£68,613</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>