<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>£33,108</td><td>£33,605</td><td>£34,445</td><td>£35,306</td><td>£36,365</td><td>£172,828</td></tr><tr><td>Total Expenses</td><td>£26,180</td><td>£26,276</td><td>£26,402</td><td>£26,532</td><td>£26,681</td><td>£132,071</td></tr><tr><td>Profit Before Tax</td><td>£6,928</td><td>£7,329</td><td>£8,042</td><td>£8,773</td><td>£9,684</td><td>£40,757</td></tr><tr><td>Profit After Tax      </td><td>£5,612</td><td>£5,937</td><td>£6,514</td><td>£7,106</td><td>£7,844</td><td>£33,013</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,520</td><td>£18,779</td><td>£24,989</td><td>£54,298</td></tr><tr><td>Net Return</td><td>£5,617</td><td>£5,942</td><td>£17,034</td><td>£25,885</td><td>£32,833</td><td>£87,311</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>