<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>£31,716</td><td>£32,192</td><td>£32,997</td><td>£33,821</td><td>£34,836</td><td>£165,562</td></tr><tr><td>Total Expenses</td><td>£26,680</td><td>£26,812</td><td>£26,971</td><td>£27,134</td><td>£27,314</td><td>£134,912</td></tr><tr><td>Profit Before Tax</td><td>£5,036</td><td>£5,380</td><td>£6,025</td><td>£6,687</td><td>£7,522</td><td>£30,649</td></tr><tr><td>Profit After Tax      </td><td>£4,079</td><td>£4,358</td><td>£4,880</td><td>£5,416</td><td>£6,093</td><td>£24,826</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£4,084</td><td>£4,363</td><td>£14,881</td><td>£23,267</td><td>£29,846</td><td>£76,440</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>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>