<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>£22,266</td><td>£22,354</td><td>£22,469</td><td>£22,586</td><td>£22,718</td><td>£112,393</td></tr><tr><td>Profit Before Tax</td><td>£5,826</td><td>£6,159</td><td>£6,758</td><td>£7,371</td><td>£8,138</td><td>£34,251</td></tr><tr><td>Profit After Tax      </td><td>£4,719</td><td>£4,989</td><td>£5,474</td><td>£5,971</td><td>£6,591</td><td>£27,744</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£4,723</td><td>£4,993</td><td>£14,274</td><td>£21,679</td><td>£27,495</td><td>£73,164</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>