<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>£35,388</td><td>£35,919</td><td>£36,817</td><td>£37,737</td><td>£38,869</td><td>£184,730</td></tr><tr><td>Total Expenses</td><td>£28,352</td><td>£28,451</td><td>£28,584</td><td>£28,720</td><td>£28,876</td><td>£142,982</td></tr><tr><td>Profit Before Tax</td><td>£7,036</td><td>£7,468</td><td>£8,233</td><td>£9,018</td><td>£9,994</td><td>£41,748</td></tr><tr><td>Profit After Tax      </td><td>£5,699</td><td>£6,049</td><td>£6,669</td><td>£7,304</td><td>£8,095</td><td>£33,816</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£5,705</td><td>£6,055</td><td>£18,169</td><td>£27,832</td><td>£35,412</td><td>£93,172</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>