<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>£34,488</td><td>£35,005</td><td>£35,880</td><td>£36,777</td><td>£37,881</td><td>£180,032</td></tr><tr><td>Total Expenses</td><td>£27,191</td><td>£27,288</td><td>£27,419</td><td>£27,552</td><td>£27,705</td><td>£137,156</td></tr><tr><td>Profit Before Tax</td><td>£7,297</td><td>£7,717</td><td>£8,462</td><td>£9,225</td><td>£10,175</td><td>£42,876</td></tr><tr><td>Profit After Tax      </td><td>£5,911</td><td>£6,251</td><td>£6,854</td><td>£7,472</td><td>£8,242</td><td>£34,730</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,960</td><td>£19,564</td><td>£26,034</td><td>£56,569</td></tr><tr><td>Net Return</td><td>£5,916</td><td>£6,256</td><td>£17,814</td><td>£27,036</td><td>£34,276</td><td>£91,299</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>