<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>£30,048</td><td>£30,499</td><td>£31,261</td><td>£32,043</td><td>£33,004</td><td>£156,855</td></tr><tr><td>Total Expenses</td><td>£23,950</td><td>£24,041</td><td>£24,160</td><td>£24,282</td><td>£24,421</td><td>£120,853</td></tr><tr><td>Profit Before Tax</td><td>£6,098</td><td>£6,458</td><td>£7,101</td><td>£7,761</td><td>£8,583</td><td>£36,002</td></tr><tr><td>Profit After Tax      </td><td>£4,940</td><td>£5,231</td><td>£5,752</td><td>£6,286</td><td>£6,952</td><td>£29,161</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,550</td><td>£17,047</td><td>£22,685</td><td>£49,292</td></tr><tr><td>Net Return</td><td>£4,944</td><td>£5,236</td><td>£15,302</td><td>£23,333</td><td>£29,637</td><td>£78,453</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>