<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>£30,300</td><td>£30,754</td><td>£31,523</td><td>£32,311</td><td>£33,281</td><td>£158,170</td></tr><tr><td>Total Expenses</td><td>£23,876</td><td>£23,967</td><td>£24,087</td><td>£24,210</td><td>£24,349</td><td>£120,488</td></tr><tr><td>Profit Before Tax</td><td>£6,424</td><td>£6,787</td><td>£7,436</td><td>£8,102</td><td>£8,932</td><td>£37,682</td></tr><tr><td>Profit After Tax      </td><td>£5,204</td><td>£5,498</td><td>£6,024</td><td>£6,562</td><td>£7,235</td><td>£30,522</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£5,208</td><td>£5,503</td><td>£15,524</td><td>£23,520</td><td>£29,801</td><td>£79,556</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>