<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>£31,668</td><td>£32,143</td><td>£32,947</td><td>£33,770</td><td>£34,783</td><td>£165,311</td></tr><tr><td>Total Expenses</td><td>£24,806</td><td>£24,899</td><td>£25,023</td><td>£25,149</td><td>£25,293</td><td>£125,170</td></tr><tr><td>Profit Before Tax</td><td>£6,862</td><td>£7,244</td><td>£7,924</td><td>£8,621</td><td>£9,490</td><td>£40,141</td></tr><tr><td>Profit After Tax      </td><td>£5,558</td><td>£5,867</td><td>£6,418</td><td>£6,983</td><td>£7,687</td><td>£32,514</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£5,563</td><td>£5,872</td><td>£16,319</td><td>£24,655</td><td>£31,203</td><td>£83,613</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>