<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>£32,928</td><td>£33,422</td><td>£34,257</td><td>£35,114</td><td>£36,167</td><td>£171,889</td></tr><tr><td>Total Expenses</td><td>£25,527</td><td>£25,622</td><td>£25,749</td><td>£25,878</td><td>£26,026</td><td>£128,803</td></tr><tr><td>Profit Before Tax</td><td>£7,401</td><td>£7,799</td><td>£8,509</td><td>£9,235</td><td>£10,141</td><td>£43,085</td></tr><tr><td>Profit After Tax      </td><td>£5,995</td><td>£6,318</td><td>£6,892</td><td>£7,481</td><td>£8,214</td><td>£34,899</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£52,647</td></tr><tr><td>Net Return</td><td>£6,000</td><td>£6,323</td><td>£17,092</td><td>£25,688</td><td>£32,443</td><td>£87,546</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>