<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>£28,704</td><td>£29,135</td><td>£29,863</td><td>£30,609</td><td>£31,528</td><td>£149,839</td></tr><tr><td>Total Expenses</td><td>£24,095</td><td>£24,216</td><td>£24,361</td><td>£24,510</td><td>£24,673</td><td>£121,855</td></tr><tr><td>Profit Before Tax</td><td>£4,609</td><td>£4,919</td><td>£5,502</td><td>£6,100</td><td>£6,854</td><td>£27,984</td></tr><tr><td>Profit After Tax      </td><td>£3,733</td><td>£3,984</td><td>£4,457</td><td>£4,941</td><td>£5,552</td><td>£22,667</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£3,738</td><td>£3,989</td><td>£13,457</td><td>£21,006</td><td>£26,930</td><td>£69,120</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>