<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>£28,404</td><td>£28,830</td><td>£29,551</td><td>£30,290</td><td>£31,198</td><td>£148,273</td></tr><tr><td>Total Expenses</td><td>£22,137</td><td>£22,222</td><td>£22,334</td><td>£22,448</td><td>£22,578</td><td>£111,720</td></tr><tr><td>Profit Before Tax</td><td>£6,267</td><td>£6,608</td><td>£7,217</td><td>£7,841</td><td>£8,620</td><td>£36,553</td></tr><tr><td>Profit After Tax      </td><td>£5,076</td><td>£5,352</td><td>£5,846</td><td>£6,352</td><td>£6,982</td><td>£29,608</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>£5,080</td><td>£5,357</td><td>£14,646</td><td>£22,060</td><td>£27,885</td><td>£75,028</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>