<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>£31,008</td><td>£31,473</td><td>£32,260</td><td>£33,066</td><td>£34,058</td><td>£161,866</td></tr><tr><td>Total Expenses</td><td>£23,946</td><td>£24,039</td><td>£24,161</td><td>£24,285</td><td>£24,427</td><td>£120,858</td></tr><tr><td>Profit Before Tax</td><td>£7,062</td><td>£7,434</td><td>£8,099</td><td>£8,781</td><td>£9,631</td><td>£41,008</td></tr><tr><td>Profit After Tax      </td><td>£5,720</td><td>£6,022</td><td>£6,560</td><td>£7,113</td><td>£7,802</td><td>£33,216</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£5,725</td><td>£6,026</td><td>£16,061</td><td>£24,071</td><td>£30,368</td><td>£82,250</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>