<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>£30,948</td><td>£31,412</td><td>£32,198</td><td>£33,002</td><td>£33,993</td><td>£161,553</td></tr><tr><td>Total Expenses</td><td>£25,931</td><td>£26,060</td><td>£26,216</td><td>£26,375</td><td>£26,551</td><td>£131,134</td></tr><tr><td>Profit Before Tax</td><td>£5,017</td><td>£5,352</td><td>£5,982</td><td>£6,627</td><td>£7,442</td><td>£30,419</td></tr><tr><td>Profit After Tax      </td><td>£4,064</td><td>£4,335</td><td>£4,845</td><td>£5,368</td><td>£6,028</td><td>£24,639</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>£4,068</td><td>£4,340</td><td>£14,545</td><td>£22,683</td><td>£29,069</td><td>£74,705</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>