<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>£21,000</td><td>£21,315</td><td>£21,848</td><td>£22,394</td><td>£23,066</td><td>£109,623</td></tr><tr><td>Total Expenses</td><td>£11,440</td><td>£11,517</td><td>£11,614</td><td>£11,712</td><td>£11,822</td><td>£58,105</td></tr><tr><td>Profit Before Tax</td><td>£9,560</td><td>£9,798</td><td>£10,234</td><td>£10,682</td><td>£11,244</td><td>£51,518</td></tr><tr><td>Profit After Tax      </td><td>£7,744</td><td>£7,936</td><td>£8,290</td><td>£8,652</td><td>£9,108</td><td>£41,730</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,700</td><td>£6,605</td><td>£8,789</td><td>£19,097</td></tr><tr><td>Net Return</td><td>£7,746</td><td>£7,938</td><td>£11,990</td><td>£15,257</td><td>£17,896</td><td>£60,827</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>