<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>£31,080</td><td>£31,546</td><td>£32,335</td><td>£33,143</td><td>£34,138</td><td>£162,242</td></tr><tr><td>Total Expenses</td><td>£24,249</td><td>£24,334</td><td>£24,450</td><td>£24,568</td><td>£24,704</td><td>£122,305</td></tr><tr><td>Profit Before Tax</td><td>£6,831</td><td>£7,212</td><td>£7,885</td><td>£8,575</td><td>£9,434</td><td>£39,937</td></tr><tr><td>Profit After Tax      </td><td>£5,533</td><td>£5,842</td><td>£6,387</td><td>£6,946</td><td>£7,641</td><td>£32,349</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£5,538</td><td>£5,846</td><td>£16,187</td><td>£24,439</td><td>£30,920</td><td>£82,931</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>