<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>£34,860</td><td>£35,383</td><td>£36,267</td><td>£37,174</td><td>£38,289</td><td>£181,974</td></tr><tr><td>Total Expenses</td><td>£27,109</td><td>£27,207</td><td>£27,339</td><td>£27,473</td><td>£27,627</td><td>£136,755</td></tr><tr><td>Profit Before Tax</td><td>£7,751</td><td>£8,176</td><td>£8,929</td><td>£9,701</td><td>£10,662</td><td>£45,219</td></tr><tr><td>Profit After Tax      </td><td>£6,278</td><td>£6,622</td><td>£7,232</td><td>£7,858</td><td>£8,636</td><td>£36,627</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£6,284</td><td>£6,628</td><td>£18,133</td><td>£27,315</td><td>£34,528</td><td>£92,887</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>