<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>£31,320</td><td>£31,790</td><td>£32,585</td><td>£33,399</td><td>£34,401</td><td>£163,495</td></tr><tr><td>Total Expenses</td><td>£26,005</td><td>£26,136</td><td>£26,293</td><td>£26,454</td><td>£26,632</td><td>£131,521</td></tr><tr><td>Profit Before Tax</td><td>£5,315</td><td>£5,654</td><td>£6,291</td><td>£6,945</td><td>£7,769</td><td>£31,974</td></tr><tr><td>Profit After Tax      </td><td>£4,305</td><td>£4,580</td><td>£5,096</td><td>£5,625</td><td>£6,293</td><td>£25,899</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£50,066</td></tr><tr><td>Net Return</td><td>£4,310</td><td>£4,585</td><td>£14,796</td><td>£22,940</td><td>£29,334</td><td>£75,964</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>