<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>£25,372</td><td>£25,498</td><td>£25,650</td><td>£25,805</td><td>£25,977</td><td>£128,301</td></tr><tr><td>Profit Before Tax</td><td>£4,760</td><td>£5,086</td><td>£5,699</td><td>£6,327</td><td>£7,120</td><td>£28,992</td></tr><tr><td>Profit After Tax      </td><td>£3,856</td><td>£4,120</td><td>£4,616</td><td>£5,125</td><td>£5,767</td><td>£23,484</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>£3,860</td><td>£4,125</td><td>£14,116</td><td>£22,083</td><td>£28,333</td><td>£72,517</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>