<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>£34,248</td><td>£34,762</td><td>£35,631</td><td>£36,522</td><td>£37,617</td><td>£178,779</td></tr><tr><td>Total Expenses</td><td>£28,774</td><td>£28,916</td><td>£29,087</td><td>£29,262</td><td>£29,456</td><td>£145,495</td></tr><tr><td>Profit Before Tax</td><td>£5,474</td><td>£5,846</td><td>£6,544</td><td>£7,259</td><td>£8,162</td><td>£33,284</td></tr><tr><td>Profit After Tax      </td><td>£4,434</td><td>£4,735</td><td>£5,300</td><td>£5,880</td><td>£6,611</td><td>£26,960</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£55,743</td></tr><tr><td>Net Return</td><td>£4,439</td><td>£4,740</td><td>£16,101</td><td>£25,158</td><td>£32,265</td><td>£82,703</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</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>