<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£19,795</td><td>£19,879</td><td>£19,986</td><td>£20,095</td><td>£20,218</td><td>£99,972</td></tr><tr><td>Profit Before Tax</td><td>£5,405</td><td>£5,699</td><td>£6,232</td><td>£6,778</td><td>£7,461</td><td>£31,575</td></tr><tr><td>Profit After Tax      </td><td>£4,378</td><td>£4,616</td><td>£5,048</td><td>£5,490</td><td>£6,043</td><td>£25,576</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,700</td><td>£13,745</td><td>£18,290</td><td>£39,743</td></tr><tr><td>Net Return</td><td>£4,382</td><td>£4,620</td><td>£12,748</td><td>£19,235</td><td>£24,334</td><td>£65,319</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>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>