<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>£13,752</td><td>£13,958</td><td>£14,307</td><td>£14,665</td><td>£15,105</td><td>£71,787</td></tr><tr><td>Total Expenses</td><td>£7,839</td><td>£7,905</td><td>£7,983</td><td>£8,063</td><td>£8,149</td><td>£39,939</td></tr><tr><td>Profit Before Tax</td><td>£5,913</td><td>£6,053</td><td>£6,324</td><td>£6,602</td><td>£6,955</td><td>£31,848</td></tr><tr><td>Profit After Tax      </td><td>£4,790</td><td>£4,903</td><td>£5,123</td><td>£5,348</td><td>£5,634</td><td>£25,797</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,250</td><td>£4,016</td><td>£5,345</td><td>£11,613</td></tr><tr><td>Net Return</td><td>£4,791</td><td>£4,904</td><td>£7,373</td><td>£9,364</td><td>£10,979</td><td>£37,410</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>15%</td><td>16%</td><td>74%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>21%</td><td>27%</td><td>32%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>