<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>£30,348</td><td>£30,803</td><td>£31,573</td><td>£32,363</td><td>£33,334</td><td>£158,421</td></tr><tr><td>Total Expenses</td><td>£26,059</td><td>£26,205</td><td>£26,376</td><td>£26,551</td><td>£26,742</td><td>£131,934</td></tr><tr><td>Profit Before Tax</td><td>£4,289</td><td>£4,598</td><td>£5,197</td><td>£5,811</td><td>£6,592</td><td>£26,487</td></tr><tr><td>Profit After Tax      </td><td>£3,474</td><td>£3,724</td><td>£4,210</td><td>£4,707</td><td>£5,339</td><td>£21,454</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,399</td><td>£16,778</td><td>£22,326</td><td>£48,512</td></tr><tr><td>Net Return</td><td>£3,479</td><td>£3,729</td><td>£13,609</td><td>£21,485</td><td>£27,665</td><td>£69,966</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>