<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>£31,956</td><td>£32,435</td><td>£33,246</td><td>£34,077</td><td>£35,100</td><td>£166,815</td></tr><tr><td>Total Expenses</td><td>£24,835</td><td>£24,929</td><td>£25,053</td><td>£25,180</td><td>£25,325</td><td>£125,320</td></tr><tr><td>Profit Before Tax</td><td>£7,121</td><td>£7,507</td><td>£8,194</td><td>£8,898</td><td>£9,775</td><td>£41,494</td></tr><tr><td>Profit After Tax      </td><td>£5,768</td><td>£6,080</td><td>£6,637</td><td>£7,207</td><td>£7,918</td><td>£33,610</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£5,773</td><td>£6,085</td><td>£16,537</td><td>£24,879</td><td>£31,434</td><td>£84,709</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>