<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>£28,800</td><td>£29,232</td><td>£29,963</td><td>£30,712</td><td>£31,633</td><td>£150,340</td></tr><tr><td>Total Expenses</td><td>£20,710</td><td>£20,800</td><td>£20,916</td><td>£21,034</td><td>£21,169</td><td>£104,629</td></tr><tr><td>Profit Before Tax</td><td>£8,090</td><td>£8,432</td><td>£9,047</td><td>£9,678</td><td>£10,464</td><td>£45,711</td></tr><tr><td>Profit After Tax      </td><td>£6,553</td><td>£6,830</td><td>£7,328</td><td>£7,839</td><td>£8,476</td><td>£37,026</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,980</td><td>£14,245</td><td>£18,955</td><td>£41,188</td></tr><tr><td>Net Return</td><td>£6,557</td><td>£6,834</td><td>£15,308</td><td>£22,083</td><td>£27,431</td><td>£78,214</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>