<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>£33,264</td><td>£33,763</td><td>£34,607</td><td>£35,472</td><td>£36,536</td><td>£173,643</td></tr><tr><td>Total Expenses</td><td>£25,957</td><td>£26,053</td><td>£26,181</td><td>£26,311</td><td>£26,460</td><td>£130,963</td></tr><tr><td>Profit Before Tax</td><td>£7,307</td><td>£7,710</td><td>£8,426</td><td>£9,161</td><td>£10,076</td><td>£42,680</td></tr><tr><td>Profit After Tax      </td><td>£5,918</td><td>£6,245</td><td>£6,825</td><td>£7,421</td><td>£8,162</td><td>£34,571</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£5,924</td><td>£6,250</td><td>£17,226</td><td>£25,985</td><td>£32,866</td><td>£88,250</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>