<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>£32,280</td><td>£32,764</td><td>£33,583</td><td>£34,423</td><td>£35,456</td><td>£168,506</td></tr><tr><td>Total Expenses</td><td>£27,492</td><td>£27,642</td><td>£27,819</td><td>£28,000</td><td>£28,197</td><td>£139,149</td></tr><tr><td>Profit Before Tax</td><td>£4,789</td><td>£5,122</td><td>£5,765</td><td>£6,423</td><td>£7,258</td><td>£29,357</td></tr><tr><td>Profit After Tax      </td><td>£3,879</td><td>£4,149</td><td>£4,669</td><td>£5,203</td><td>£5,879</td><td>£23,779</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,000</td><td>£17,850</td><td>£23,754</td><td>£51,614</td></tr><tr><td>Net Return</td><td>£3,884</td><td>£4,154</td><td>£14,670</td><td>£23,053</td><td>£29,633</td><td>£75,393</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>