<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>£34,392</td><td>£34,908</td><td>£35,781</td><td>£36,675</td><td>£37,775</td><td>£179,531</td></tr><tr><td>Total Expenses</td><td>£27,122</td><td>£27,219</td><td>£27,349</td><td>£27,483</td><td>£27,635</td><td>£136,808</td></tr><tr><td>Profit Before Tax</td><td>£7,270</td><td>£7,689</td><td>£8,431</td><td>£9,192</td><td>£10,140</td><td>£42,723</td></tr><tr><td>Profit After Tax      </td><td>£5,889</td><td>£6,228</td><td>£6,829</td><td>£7,446</td><td>£8,213</td><td>£34,605</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,930</td><td>£19,510</td><td>£25,963</td><td>£56,414</td></tr><tr><td>Net Return</td><td>£5,894</td><td>£6,233</td><td>£17,759</td><td>£26,956</td><td>£34,176</td><td>£91,020</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>