<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>£30,072</td><td>£30,523</td><td>£31,286</td><td>£32,068</td><td>£33,030</td><td>£156,980</td></tr><tr><td>Total Expenses</td><td>£23,654</td><td>£23,746</td><td>£23,865</td><td>£23,987</td><td>£24,126</td><td>£119,378</td></tr><tr><td>Profit Before Tax</td><td>£6,418</td><td>£6,778</td><td>£7,421</td><td>£8,081</td><td>£8,905</td><td>£37,602</td></tr><tr><td>Profit After Tax      </td><td>£5,198</td><td>£5,490</td><td>£6,011</td><td>£6,546</td><td>£7,213</td><td>£30,458</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,400</td><td>£16,779</td><td>£22,329</td><td>£48,517</td></tr><tr><td>Net Return</td><td>£5,203</td><td>£5,494</td><td>£15,411</td><td>£23,325</td><td>£29,541</td><td>£78,975</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>