<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>£23,400</td><td>£23,751</td><td>£24,345</td><td>£24,953</td><td>£25,702</td><td>£122,151</td></tr><tr><td>Total Expenses</td><td>£17,380</td><td>£17,480</td><td>£17,601</td><td>£17,724</td><td>£17,859</td><td>£88,045</td></tr><tr><td>Profit Before Tax</td><td>£6,020</td><td>£6,271</td><td>£6,744</td><td>£7,229</td><td>£7,843</td><td>£34,106</td></tr><tr><td>Profit After Tax      </td><td>£4,876</td><td>£5,079</td><td>£5,463</td><td>£5,856</td><td>£6,352</td><td>£27,626</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,150</td><td>£10,978</td><td>£14,609</td><td>£31,743</td></tr><tr><td>Net Return</td><td>£4,879</td><td>£5,082</td><td>£11,613</td><td>£16,834</td><td>£20,961</td><td>£59,369</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>18%</td><td>22%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>