<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>£30,780</td><td>£31,242</td><td>£32,023</td><td>£32,823</td><td>£33,808</td><td>£160,676</td></tr><tr><td>Total Expenses</td><td>£24,479</td><td>£24,571</td><td>£24,692</td><td>£24,816</td><td>£24,957</td><td>£123,516</td></tr><tr><td>Profit Before Tax</td><td>£6,301</td><td>£6,670</td><td>£7,330</td><td>£8,007</td><td>£8,851</td><td>£37,160</td></tr><tr><td>Profit After Tax      </td><td>£5,104</td><td>£5,403</td><td>£5,938</td><td>£6,486</td><td>£7,169</td><td>£30,099</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,780</td><td>£17,458</td><td>£23,231</td><td>£50,479</td></tr><tr><td>Net Return</td><td>£5,109</td><td>£5,408</td><td>£15,718</td><td>£23,943</td><td>£30,400</td><td>£80,578</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>