<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>£26,148</td><td>£26,540</td><td>£27,204</td><td>£27,884</td><td>£28,720</td><td>£136,496</td></tr><tr><td>Total Expenses</td><td>£21,477</td><td>£21,562</td><td>£21,671</td><td>£21,783</td><td>£21,909</td><td>£108,402</td></tr><tr><td>Profit Before Tax</td><td>£4,671</td><td>£4,978</td><td>£5,533</td><td>£6,101</td><td>£6,811</td><td>£28,094</td></tr><tr><td>Profit After Tax      </td><td>£3,784</td><td>£4,032</td><td>£4,481</td><td>£4,942</td><td>£5,517</td><td>£22,756</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,191</td><td>£43,872</td></tr><tr><td>Net Return</td><td>£3,788</td><td>£4,037</td><td>£12,982</td><td>£20,114</td><td>£25,708</td><td>£66,628</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>