<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>£29,052</td><td>£29,488</td><td>£30,225</td><td>£30,981</td><td>£31,910</td><td>£151,655</td></tr><tr><td>Total Expenses</td><td>£21,757</td><td>£21,824</td><td>£21,919</td><td>£22,016</td><td>£22,131</td><td>£109,646</td></tr><tr><td>Profit Before Tax</td><td>£7,295</td><td>£7,664</td><td>£8,306</td><td>£8,964</td><td>£9,780</td><td>£42,009</td></tr><tr><td>Profit After Tax      </td><td>£5,909</td><td>£6,208</td><td>£6,728</td><td>£7,261</td><td>£7,921</td><td>£34,028</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,999</td><td>£16,064</td><td>£21,376</td><td>£46,448</td></tr><tr><td>Net Return</td><td>£5,913</td><td>£6,213</td><td>£15,727</td><td>£23,325</td><td>£29,297</td><td>£80,475</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>