<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>£30,132</td><td>£30,584</td><td>£31,349</td><td>£32,132</td><td>£33,096</td><td>£157,293</td></tr><tr><td>Total Expenses</td><td>£25,881</td><td>£26,019</td><td>£26,181</td><td>£26,348</td><td>£26,530</td><td>£130,959</td></tr><tr><td>Profit Before Tax</td><td>£4,251</td><td>£4,565</td><td>£5,167</td><td>£5,784</td><td>£6,566</td><td>£26,334</td></tr><tr><td>Profit After Tax      </td><td>£3,443</td><td>£3,698</td><td>£4,185</td><td>£4,685</td><td>£5,319</td><td>£21,331</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£3,448</td><td>£3,703</td><td>£13,686</td><td>£21,643</td><td>£27,885</td><td>£70,364</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>