<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>£25,920</td><td>£26,309</td><td>£26,967</td><td>£27,641</td><td>£28,470</td><td>£135,306</td></tr><tr><td>Total Expenses</td><td>£20,660</td><td>£20,745</td><td>£20,854</td><td>£20,965</td><td>£21,091</td><td>£104,316</td></tr><tr><td>Profit Before Tax</td><td>£5,260</td><td>£5,564</td><td>£6,113</td><td>£6,675</td><td>£7,379</td><td>£30,990</td></tr><tr><td>Profit After Tax      </td><td>£4,260</td><td>£4,506</td><td>£4,951</td><td>£5,407</td><td>£5,977</td><td>£25,102</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,100</td><td>£14,459</td><td>£19,241</td><td>£41,808</td></tr><tr><td>Net Return</td><td>£4,264</td><td>£4,511</td><td>£13,051</td><td>£19,866</td><td>£25,218</td><td>£66,910</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>