<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>£30,444</td><td>£30,901</td><td>£31,673</td><td>£32,465</td><td>£33,439</td><td>£158,922</td></tr><tr><td>Total Expenses</td><td>£25,632</td><td>£25,760</td><td>£25,913</td><td>£26,070</td><td>£26,243</td><td>£129,618</td></tr><tr><td>Profit Before Tax</td><td>£4,812</td><td>£5,141</td><td>£5,760</td><td>£6,395</td><td>£7,196</td><td>£29,304</td></tr><tr><td>Profit After Tax      </td><td>£3,897</td><td>£4,164</td><td>£4,666</td><td>£5,180</td><td>£5,829</td><td>£23,736</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£3,902</td><td>£4,169</td><td>£14,266</td><td>£22,316</td><td>£28,632</td><td>£73,286</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>