<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>£26,628</td><td>£27,027</td><td>£27,703</td><td>£28,396</td><td>£29,248</td><td>£139,002</td></tr><tr><td>Total Expenses</td><td>£21,168</td><td>£21,254</td><td>£21,364</td><td>£21,477</td><td>£21,605</td><td>£106,867</td></tr><tr><td>Profit Before Tax</td><td>£5,460</td><td>£5,774</td><td>£6,339</td><td>£6,918</td><td>£7,643</td><td>£32,134</td></tr><tr><td>Profit After Tax      </td><td>£4,423</td><td>£4,677</td><td>£5,135</td><td>£5,604</td><td>£6,190</td><td>£26,029</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,320</td><td>£14,851</td><td>£19,763</td><td>£42,943</td></tr><tr><td>Net Return</td><td>£4,427</td><td>£4,681</td><td>£13,455</td><td>£20,455</td><td>£25,954</td><td>£68,972</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>