<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>£34,056</td><td>£34,567</td><td>£35,431</td><td>£36,317</td><td>£37,406</td><td>£177,777</td></tr><tr><td>Total Expenses</td><td>£28,240</td><td>£28,381</td><td>£28,551</td><td>£28,726</td><td>£28,918</td><td>£142,816</td></tr><tr><td>Profit Before Tax</td><td>£5,816</td><td>£6,186</td><td>£6,880</td><td>£7,591</td><td>£8,488</td><td>£34,961</td></tr><tr><td>Profit After Tax      </td><td>£4,711</td><td>£5,010</td><td>£5,572</td><td>£6,149</td><td>£6,876</td><td>£28,318</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,550</td><td>£18,832</td><td>£25,060</td><td>£54,453</td></tr><tr><td>Net Return</td><td>£4,716</td><td>£5,016</td><td>£16,123</td><td>£24,981</td><td>£31,936</td><td>£82,771</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>