<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>£31,572</td><td>£32,046</td><td>£32,847</td><td>£33,668</td><td>£34,678</td><td>£164,810</td></tr><tr><td>Total Expenses</td><td>£26,215</td><td>£26,347</td><td>£26,505</td><td>£26,668</td><td>£26,847</td><td>£132,582</td></tr><tr><td>Profit Before Tax</td><td>£5,357</td><td>£5,699</td><td>£6,341</td><td>£7,000</td><td>£7,831</td><td>£32,228</td></tr><tr><td>Profit After Tax      </td><td>£4,339</td><td>£4,616</td><td>£5,136</td><td>£5,670</td><td>£6,343</td><td>£26,105</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,780</td><td>£17,458</td><td>£23,231</td><td>£50,479</td></tr><tr><td>Net Return</td><td>£4,344</td><td>£4,621</td><td>£14,917</td><td>£23,128</td><td>£29,574</td><td>£76,584</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>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>