<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>£30,468</td><td>£30,925</td><td>£31,698</td><td>£32,491</td><td>£33,465</td><td>£159,047</td></tr><tr><td>Total Expenses</td><td>£25,538</td><td>£25,665</td><td>£25,818</td><td>£25,975</td><td>£26,148</td><td>£129,145</td></tr><tr><td>Profit Before Tax</td><td>£4,930</td><td>£5,260</td><td>£5,880</td><td>£6,515</td><td>£7,317</td><td>£29,902</td></tr><tr><td>Profit After Tax      </td><td>£3,994</td><td>£4,261</td><td>£4,763</td><td>£5,277</td><td>£5,927</td><td>£24,221</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,550</td><td>£17,047</td><td>£22,685</td><td>£49,292</td></tr><tr><td>Net Return</td><td>£3,998</td><td>£4,265</td><td>£14,313</td><td>£22,324</td><td>£28,611</td><td>£73,513</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>