<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>£31,464</td><td>£31,936</td><td>£32,734</td><td>£33,553</td><td>£34,559</td><td>£164,246</td></tr><tr><td>Total Expenses</td><td>£24,984</td><td>£25,077</td><td>£25,200</td><td>£25,326</td><td>£25,469</td><td>£126,055</td></tr><tr><td>Profit Before Tax</td><td>£6,480</td><td>£6,859</td><td>£7,534</td><td>£8,227</td><td>£9,090</td><td>£38,191</td></tr><tr><td>Profit After Tax      </td><td>£5,249</td><td>£5,556</td><td>£6,103</td><td>£6,664</td><td>£7,363</td><td>£30,935</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£5,254</td><td>£5,561</td><td>£16,103</td><td>£24,514</td><td>£31,117</td><td>£82,549</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>50%</td></tr></tbody></table></div></div></template></turbo-stream>