<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>£31,920</td><td>£32,399</td><td>£33,209</td><td>£34,039</td><td>£35,060</td><td>£166,627</td></tr><tr><td>Total Expenses</td><td>£24,990</td><td>£25,084</td><td>£25,208</td><td>£25,335</td><td>£25,479</td><td>£126,095</td></tr><tr><td>Profit Before Tax</td><td>£6,930</td><td>£7,315</td><td>£8,001</td><td>£8,704</td><td>£9,581</td><td>£40,532</td></tr><tr><td>Profit After Tax      </td><td>£5,613</td><td>£5,925</td><td>£6,481</td><td>£7,051</td><td>£7,760</td><td>£32,831</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,980</td><td>£17,815</td><td>£23,706</td><td>£51,511</td></tr><tr><td>Net Return</td><td>£5,618</td><td>£5,930</td><td>£16,461</td><td>£24,865</td><td>£31,467</td><td>£84,342</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>