<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>£31,668</td><td>£32,143</td><td>£32,947</td><td>£33,770</td><td>£34,783</td><td>£165,311</td></tr><tr><td>Total Expenses</td><td>£25,856</td><td>£25,974</td><td>£26,119</td><td>£26,269</td><td>£26,435</td><td>£130,653</td></tr><tr><td>Profit Before Tax</td><td>£5,812</td><td>£6,169</td><td>£6,827</td><td>£7,502</td><td>£8,348</td><td>£34,658</td></tr><tr><td>Profit After Tax      </td><td>£4,708</td><td>£4,997</td><td>£5,530</td><td>£6,076</td><td>£6,762</td><td>£28,073</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£4,713</td><td>£5,002</td><td>£15,430</td><td>£23,748</td><td>£30,278</td><td>£79,172</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>