<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>£34,224</td><td>£34,737</td><td>£35,606</td><td>£36,496</td><td>£37,591</td><td>£178,654</td></tr><tr><td>Total Expenses</td><td>£26,450</td><td>£26,547</td><td>£26,677</td><td>£26,810</td><td>£26,962</td><td>£133,447</td></tr><tr><td>Profit Before Tax</td><td>£7,774</td><td>£8,190</td><td>£8,929</td><td>£9,686</td><td>£10,629</td><td>£45,206</td></tr><tr><td>Profit After Tax      </td><td>£6,297</td><td>£6,634</td><td>£7,232</td><td>£7,845</td><td>£8,609</td><td>£36,617</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,600</td><td>£18,921</td><td>£25,179</td><td>£54,711</td></tr><tr><td>Net Return</td><td>£6,302</td><td>£6,639</td><td>£17,832</td><td>£26,767</td><td>£33,788</td><td>£91,328</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>