<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>£31,032</td><td>£31,497</td><td>£32,285</td><td>£33,092</td><td>£34,085</td><td>£161,991</td></tr><tr><td>Total Expenses</td><td>£24,346</td><td>£24,438</td><td>£24,560</td><td>£24,684</td><td>£24,826</td><td>£122,854</td></tr><tr><td>Profit Before Tax</td><td>£6,686</td><td>£7,059</td><td>£7,725</td><td>£8,408</td><td>£9,258</td><td>£39,137</td></tr><tr><td>Profit After Tax      </td><td>£5,416</td><td>£5,718</td><td>£6,257</td><td>£6,810</td><td>£7,499</td><td>£31,701</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£5,421</td><td>£5,723</td><td>£15,958</td><td>£24,125</td><td>£30,540</td><td>£81,767</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>