<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>£30,672</td><td>£31,132</td><td>£31,910</td><td>£32,708</td><td>£33,689</td><td>£160,112</td></tr><tr><td>Total Expenses</td><td>£23,913</td><td>£24,005</td><td>£24,126</td><td>£24,249</td><td>£24,390</td><td>£120,683</td></tr><tr><td>Profit Before Tax</td><td>£6,759</td><td>£7,127</td><td>£7,785</td><td>£8,459</td><td>£9,299</td><td>£39,429</td></tr><tr><td>Profit After Tax      </td><td>£5,475</td><td>£5,773</td><td>£6,306</td><td>£6,852</td><td>£7,532</td><td>£31,938</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>£5,480</td><td>£5,778</td><td>£15,806</td><td>£23,810</td><td>£30,099</td><td>£80,971</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>