<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>£30,228</td><td>£30,681</td><td>£31,448</td><td>£32,235</td><td>£33,202</td><td>£157,794</td></tr><tr><td>Total Expenses</td><td>£23,769</td><td>£23,861</td><td>£23,980</td><td>£24,103</td><td>£24,242</td><td>£119,955</td></tr><tr><td>Profit Before Tax</td><td>£6,459</td><td>£6,821</td><td>£7,468</td><td>£8,132</td><td>£8,960</td><td>£37,839</td></tr><tr><td>Profit After Tax      </td><td>£5,232</td><td>£5,525</td><td>£6,049</td><td>£6,587</td><td>£7,257</td><td>£30,650</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,450</td><td>£16,869</td><td>£22,447</td><td>£48,775</td></tr><tr><td>Net Return</td><td>£5,236</td><td>£5,530</td><td>£15,499</td><td>£23,455</td><td>£29,705</td><td>£79,425</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>