<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>£27,966</td><td>£28,127</td><td>£28,314</td><td>£28,505</td><td>£28,713</td><td>£141,624</td></tr><tr><td>Profit Before Tax</td><td>£4,315</td><td>£4,638</td><td>£5,270</td><td>£5,918</td><td>£6,743</td><td>£26,882</td></tr><tr><td>Profit After Tax      </td><td>£3,495</td><td>£3,756</td><td>£4,268</td><td>£4,793</td><td>£5,461</td><td>£21,774</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>£3,500</td><td>£3,761</td><td>£14,268</td><td>£22,644</td><td>£29,215</td><td>£73,389</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>