<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>£30,156</td><td>£30,608</td><td>£31,374</td><td>£32,158</td><td>£33,123</td><td>£157,418</td></tr><tr><td>Total Expenses</td><td>£21,369</td><td>£21,426</td><td>£21,513</td><td>£21,603</td><td>£21,710</td><td>£107,621</td></tr><tr><td>Profit Before Tax</td><td>£8,787</td><td>£9,182</td><td>£9,860</td><td>£10,555</td><td>£11,413</td><td>£49,797</td></tr><tr><td>Profit After Tax      </td><td>£7,117</td><td>£7,438</td><td>£7,987</td><td>£8,550</td><td>£9,244</td><td>£40,336</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£7,122</td><td>£7,442</td><td>£16,987</td><td>£24,615</td><td>£30,623</td><td>£86,788</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>