<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>£34,860</td><td>£35,383</td><td>£36,267</td><td>£37,174</td><td>£38,289</td><td>£181,974</td></tr><tr><td>Total Expenses</td><td>£28,898</td><td>£29,041</td><td>£29,216</td><td>£29,394</td><td>£29,590</td><td>£146,139</td></tr><tr><td>Profit Before Tax</td><td>£5,963</td><td>£6,341</td><td>£7,052</td><td>£7,780</td><td>£8,699</td><td>£35,835</td></tr><tr><td>Profit After Tax      </td><td>£4,830</td><td>£5,137</td><td>£5,712</td><td>£6,302</td><td>£7,046</td><td>£29,027</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£55,743</td></tr><tr><td>Net Return</td><td>£4,835</td><td>£5,142</td><td>£16,512</td><td>£25,581</td><td>£32,700</td><td>£84,770</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>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>