<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>£31,980</td><td>£32,460</td><td>£33,271</td><td>£34,103</td><td>£35,126</td><td>£166,940</td></tr><tr><td>Total Expenses</td><td>£25,034</td><td>£25,127</td><td>£25,252</td><td>£25,379</td><td>£25,524</td><td>£126,315</td></tr><tr><td>Profit Before Tax</td><td>£6,946</td><td>£7,332</td><td>£8,020</td><td>£8,724</td><td>£9,602</td><td>£40,625</td></tr><tr><td>Profit After Tax      </td><td>£5,627</td><td>£5,939</td><td>£6,496</td><td>£7,067</td><td>£7,778</td><td>£32,906</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,999</td><td>£17,849</td><td>£23,751</td><td>£51,609</td></tr><tr><td>Net Return</td><td>£5,632</td><td>£5,944</td><td>£16,495</td><td>£24,915</td><td>£31,529</td><td>£84,515</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>