<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>£31,896</td><td>£32,374</td><td>£33,184</td><td>£34,013</td><td>£35,034</td><td>£166,501</td></tr><tr><td>Total Expenses</td><td>£25,027</td><td>£25,121</td><td>£25,245</td><td>£25,372</td><td>£25,516</td><td>£126,281</td></tr><tr><td>Profit Before Tax</td><td>£6,869</td><td>£7,253</td><td>£7,939</td><td>£8,642</td><td>£9,517</td><td>£40,221</td></tr><tr><td>Profit After Tax      </td><td>£5,564</td><td>£5,875</td><td>£6,431</td><td>£7,000</td><td>£7,709</td><td>£32,579</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£5,569</td><td>£5,880</td><td>£16,431</td><td>£24,850</td><td>£31,463</td><td>£84,193</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>