<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>£30,024</td><td>£30,474</td><td>£31,236</td><td>£32,017</td><td>£32,978</td><td>£156,729</td></tr><tr><td>Total Expenses</td><td>£25,351</td><td>£25,486</td><td>£25,646</td><td>£25,810</td><td>£25,989</td><td>£128,282</td></tr><tr><td>Profit Before Tax</td><td>£4,673</td><td>£4,988</td><td>£5,590</td><td>£6,208</td><td>£6,989</td><td>£28,448</td></tr><tr><td>Profit After Tax      </td><td>£3,785</td><td>£4,041</td><td>£4,528</td><td>£5,028</td><td>£5,661</td><td>£23,043</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£3,790</td><td>£4,045</td><td>£13,828</td><td>£21,629</td><td>£27,752</td><td>£71,044</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>