<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>£34,776</td><td>£35,298</td><td>£36,180</td><td>£37,085</td><td>£38,197</td><td>£181,535</td></tr><tr><td>Total Expenses</td><td>£29,077</td><td>£29,221</td><td>£29,395</td><td>£29,572</td><td>£29,769</td><td>£147,034</td></tr><tr><td>Profit Before Tax</td><td>£5,699</td><td>£6,077</td><td>£6,785</td><td>£7,512</td><td>£8,429</td><td>£34,501</td></tr><tr><td>Profit After Tax      </td><td>£4,616</td><td>£4,922</td><td>£5,496</td><td>£6,085</td><td>£6,827</td><td>£27,946</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£4,621</td><td>£4,927</td><td>£16,396</td><td>£25,542</td><td>£32,719</td><td>£84,205</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>