<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>£31,392</td><td>£31,863</td><td>£32,659</td><td>£33,476</td><td>£34,480</td><td>£163,870</td></tr><tr><td>Total Expenses</td><td>£27,678</td><td>£27,838</td><td>£28,023</td><td>£28,212</td><td>£28,417</td><td>£140,169</td></tr><tr><td>Profit Before Tax</td><td>£3,714</td><td>£4,025</td><td>£4,636</td><td>£5,264</td><td>£6,063</td><td>£23,702</td></tr><tr><td>Profit After Tax      </td><td>£3,008</td><td>£3,260</td><td>£3,755</td><td>£4,264</td><td>£4,911</td><td>£19,198</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>£3,013</td><td>£3,265</td><td>£13,656</td><td>£21,936</td><td>£28,427</td><td>£70,297</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>