<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>£30,756</td><td>£31,217</td><td>£31,998</td><td>£32,798</td><td>£33,782</td><td>£160,550</td></tr><tr><td>Total Expenses</td><td>£25,894</td><td>£26,022</td><td>£26,177</td><td>£26,336</td><td>£26,510</td><td>£130,940</td></tr><tr><td>Profit Before Tax</td><td>£4,862</td><td>£5,195</td><td>£5,821</td><td>£6,462</td><td>£7,271</td><td>£29,611</td></tr><tr><td>Profit After Tax      </td><td>£3,938</td><td>£4,208</td><td>£4,715</td><td>£5,234</td><td>£5,890</td><td>£23,985</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£3,943</td><td>£4,213</td><td>£14,415</td><td>£22,549</td><td>£28,931</td><td>£74,051</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>