<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>£32,664</td><td>£33,154</td><td>£33,983</td><td>£34,832</td><td>£35,877</td><td>£170,511</td></tr><tr><td>Total Expenses</td><td>£27,465</td><td>£27,601</td><td>£27,764</td><td>£27,932</td><td>£28,117</td><td>£138,879</td></tr><tr><td>Profit Before Tax</td><td>£5,199</td><td>£5,553</td><td>£6,218</td><td>£6,900</td><td>£7,761</td><td>£31,632</td></tr><tr><td>Profit After Tax      </td><td>£4,211</td><td>£4,498</td><td>£5,037</td><td>£5,589</td><td>£6,286</td><td>£25,622</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£4,216</td><td>£4,503</td><td>£15,337</td><td>£23,975</td><td>£30,752</td><td>£78,784</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>