<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>£24,011</td><td>£24,106</td><td>£24,229</td><td>£24,354</td><td>£24,494</td><td>£121,194</td></tr><tr><td>Profit Before Tax</td><td>£4,789</td><td>£5,126</td><td>£5,734</td><td>£6,358</td><td>£7,139</td><td>£29,146</td></tr><tr><td>Profit After Tax      </td><td>£3,879</td><td>£4,152</td><td>£4,645</td><td>£5,150</td><td>£5,782</td><td>£23,609</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£3,884</td><td>£4,156</td><td>£14,145</td><td>£22,108</td><td>£28,348</td><td>£72,642</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>