<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>£21,948</td><td>£22,277</td><td>£22,834</td><td>£23,405</td><td>£24,107</td><td>£114,572</td></tr><tr><td>Total Expenses</td><td>£16,187</td><td>£16,232</td><td>£16,298</td><td>£16,366</td><td>£16,447</td><td>£81,531</td></tr><tr><td>Profit Before Tax</td><td>£5,761</td><td>£6,045</td><td>£6,536</td><td>£7,039</td><td>£7,660</td><td>£33,040</td></tr><tr><td>Profit After Tax      </td><td>£4,666</td><td>£4,897</td><td>£5,294</td><td>£5,701</td><td>£6,204</td><td>£26,763</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,800</td><td>£12,138</td><td>£16,153</td><td>£35,098</td></tr><tr><td>Net Return</td><td>£4,670</td><td>£4,900</td><td>£12,094</td><td>£17,840</td><td>£22,357</td><td>£61,860</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>17%</td><td>21%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>