<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>£29,748</td><td>£30,194</td><td>£30,949</td><td>£31,723</td><td>£32,674</td><td>£155,289</td></tr><tr><td>Total Expenses</td><td>£24,899</td><td>£25,023</td><td>£25,173</td><td>£25,327</td><td>£25,496</td><td>£125,918</td></tr><tr><td>Profit Before Tax</td><td>£4,849</td><td>£5,171</td><td>£5,776</td><td>£6,396</td><td>£7,178</td><td>£29,370</td></tr><tr><td>Profit After Tax      </td><td>£3,928</td><td>£4,189</td><td>£4,678</td><td>£5,181</td><td>£5,814</td><td>£23,790</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>£3,933</td><td>£4,193</td><td>£13,979</td><td>£21,781</td><td>£27,905</td><td>£71,791</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>16%</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>