<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>£19,380</td><td>£19,671</td><td>£20,162</td><td>£20,667</td><td>£21,287</td><td>£101,166</td></tr><tr><td>Total Expenses</td><td>£14,305</td><td>£14,400</td><td>£14,510</td><td>£14,623</td><td>£14,745</td><td>£72,582</td></tr><tr><td>Profit Before Tax</td><td>£5,075</td><td>£5,271</td><td>£5,653</td><td>£6,044</td><td>£6,541</td><td>£28,584</td></tr><tr><td>Profit After Tax      </td><td>£4,111</td><td>£4,270</td><td>£4,579</td><td>£4,896</td><td>£5,298</td><td>£23,153</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£4,113</td><td>£4,272</td><td>£9,379</td><td>£13,464</td><td>£16,700</td><td>£47,928</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>23%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>