<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>£29,544</td><td>£29,987</td><td>£30,737</td><td>£31,505</td><td>£32,450</td><td>£154,224</td></tr><tr><td>Total Expenses</td><td>£24,560</td><td>£24,683</td><td>£24,833</td><td>£24,985</td><td>£25,153</td><td>£124,214</td></tr><tr><td>Profit Before Tax</td><td>£4,984</td><td>£5,304</td><td>£5,904</td><td>£6,520</td><td>£7,297</td><td>£30,009</td></tr><tr><td>Profit After Tax      </td><td>£4,037</td><td>£4,296</td><td>£4,782</td><td>£5,281</td><td>£5,911</td><td>£24,307</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,150</td><td>£16,333</td><td>£21,735</td><td>£47,227</td></tr><tr><td>Net Return</td><td>£4,042</td><td>£4,301</td><td>£13,933</td><td>£21,614</td><td>£27,645</td><td>£71,535</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>