<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>£25,764</td><td>£26,150</td><td>£26,804</td><td>£27,474</td><td>£28,299</td><td>£134,492</td></tr><tr><td>Total Expenses</td><td>£19,929</td><td>£20,002</td><td>£20,100</td><td>£20,201</td><td>£20,316</td><td>£100,548</td></tr><tr><td>Profit Before Tax</td><td>£5,835</td><td>£6,148</td><td>£6,704</td><td>£7,273</td><td>£7,983</td><td>£33,943</td></tr><tr><td>Profit After Tax      </td><td>£4,727</td><td>£4,980</td><td>£5,430</td><td>£5,892</td><td>£6,466</td><td>£27,494</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£4,731</td><td>£4,984</td><td>£13,410</td><td>£20,136</td><td>£25,422</td><td>£68,682</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>