<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>£30,492</td><td>£30,949</td><td>£31,723</td><td>£32,516</td><td>£33,492</td><td>£159,172</td></tr><tr><td>Total Expenses</td><td>£25,564</td><td>£25,691</td><td>£25,845</td><td>£26,002</td><td>£26,175</td><td>£129,277</td></tr><tr><td>Profit Before Tax</td><td>£4,928</td><td>£5,258</td><td>£5,878</td><td>£6,514</td><td>£7,316</td><td>£29,895</td></tr><tr><td>Profit After Tax      </td><td>£3,992</td><td>£4,259</td><td>£4,761</td><td>£5,276</td><td>£5,926</td><td>£24,215</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,560</td><td>£17,065</td><td>£22,709</td><td>£49,343</td></tr><tr><td>Net Return</td><td>£3,997</td><td>£4,264</td><td>£14,322</td><td>£22,341</td><td>£28,635</td><td>£73,558</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>