<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>£33,036</td><td>£33,532</td><td>£34,370</td><td>£35,229</td><td>£36,286</td><td>£172,452</td></tr><tr><td>Total Expenses</td><td>£26,133</td><td>£26,229</td><td>£26,355</td><td>£26,485</td><td>£26,633</td><td>£131,835</td></tr><tr><td>Profit Before Tax</td><td>£6,903</td><td>£7,303</td><td>£8,015</td><td>£8,744</td><td>£9,652</td><td>£40,617</td></tr><tr><td>Profit After Tax      </td><td>£5,591</td><td>£5,915</td><td>£6,492</td><td>£7,083</td><td>£7,819</td><td>£32,900</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£5,597</td><td>£5,921</td><td>£16,992</td><td>£25,825</td><td>£32,760</td><td>£87,095</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>