<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>£31,260</td><td>£31,729</td><td>£32,522</td><td>£33,335</td><td>£34,335</td><td>£163,181</td></tr><tr><td>Total Expenses</td><td>£26,193</td><td>£26,323</td><td>£26,480</td><td>£26,641</td><td>£26,818</td><td>£132,456</td></tr><tr><td>Profit Before Tax</td><td>£5,067</td><td>£5,406</td><td>£6,042</td><td>£6,694</td><td>£7,517</td><td>£30,726</td></tr><tr><td>Profit After Tax      </td><td>£4,104</td><td>£4,379</td><td>£4,894</td><td>£5,422</td><td>£6,089</td><td>£24,888</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£4,109</td><td>£4,384</td><td>£14,694</td><td>£22,916</td><td>£29,367</td><td>£75,470</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>