<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>£34,824</td><td>£35,346</td><td>£36,230</td><td>£37,136</td><td>£38,250</td><td>£181,786</td></tr><tr><td>Total Expenses</td><td>£29,246</td><td>£29,390</td><td>£29,564</td><td>£29,742</td><td>£29,938</td><td>£147,879</td></tr><tr><td>Profit Before Tax</td><td>£5,578</td><td>£5,957</td><td>£6,666</td><td>£7,394</td><td>£8,312</td><td>£33,907</td></tr><tr><td>Profit After Tax      </td><td>£4,518</td><td>£4,825</td><td>£5,400</td><td>£5,989</td><td>£6,733</td><td>£27,465</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,980</td><td>£19,600</td><td>£26,082</td><td>£56,672</td></tr><tr><td>Net Return</td><td>£4,524</td><td>£4,830</td><td>£16,380</td><td>£25,589</td><td>£32,814</td><td>£84,137</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>