<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>£35,028</td><td>£35,553</td><td>£36,442</td><td>£37,353</td><td>£38,474</td><td>£182,851</td></tr><tr><td>Total Expenses</td><td>£29,029</td><td>£29,174</td><td>£29,349</td><td>£29,528</td><td>£29,725</td><td>£146,806</td></tr><tr><td>Profit Before Tax</td><td>£5,999</td><td>£6,379</td><td>£7,093</td><td>£7,825</td><td>£8,749</td><td>£36,045</td></tr><tr><td>Profit After Tax      </td><td>£4,859</td><td>£5,167</td><td>£5,746</td><td>£6,339</td><td>£7,086</td><td>£29,197</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,850</td><td>£19,368</td><td>£25,773</td><td>£56,001</td></tr><tr><td>Net Return</td><td>£4,864</td><td>£5,173</td><td>£16,596</td><td>£25,706</td><td>£32,859</td><td>£85,198</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>