<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£13,562</td><td>£13,639</td><td>£13,733</td><td>£13,830</td><td>£13,938</td><td>£68,702</td></tr><tr><td>Profit Before Tax</td><td>£6,838</td><td>£7,067</td><td>£7,490</td><td>£7,924</td><td>£8,469</td><td>£37,788</td></tr><tr><td>Profit After Tax      </td><td>£5,539</td><td>£5,725</td><td>£6,067</td><td>£6,418</td><td>£6,860</td><td>£30,609</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,800</td><td>£8,568</td><td>£11,402</td><td>£24,775</td></tr><tr><td>Net Return</td><td>£5,541</td><td>£5,727</td><td>£10,867</td><td>£14,987</td><td>£18,261</td><td>£55,383</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>42%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>21%</td><td>25%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>