<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>£31,356</td><td>£31,826</td><td>£32,622</td><td>£33,438</td><td>£34,441</td><td>£163,683</td></tr><tr><td>Total Expenses</td><td>£24,576</td><td>£24,669</td><td>£24,792</td><td>£24,917</td><td>£25,060</td><td>£124,015</td></tr><tr><td>Profit Before Tax</td><td>£6,780</td><td>£7,157</td><td>£7,830</td><td>£8,520</td><td>£9,380</td><td>£39,667</td></tr><tr><td>Profit After Tax      </td><td>£5,492</td><td>£5,797</td><td>£6,342</td><td>£6,901</td><td>£7,598</td><td>£32,131</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£5,496</td><td>£5,802</td><td>£16,143</td><td>£24,395</td><td>£30,877</td><td>£82,712</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>