<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>£31,284</td><td>£31,753</td><td>£32,547</td><td>£33,361</td><td>£34,362</td><td>£163,307</td></tr><tr><td>Total Expenses</td><td>£24,569</td><td>£24,662</td><td>£24,784</td><td>£24,910</td><td>£25,052</td><td>£123,978</td></tr><tr><td>Profit Before Tax</td><td>£6,715</td><td>£7,091</td><td>£7,763</td><td>£8,451</td><td>£9,309</td><td>£39,329</td></tr><tr><td>Profit After Tax      </td><td>£5,439</td><td>£5,744</td><td>£6,288</td><td>£6,845</td><td>£7,540</td><td>£31,857</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,800</td><td>£17,493</td><td>£23,279</td><td>£50,582</td></tr><tr><td>Net Return</td><td>£5,444</td><td>£5,749</td><td>£16,088</td><td>£24,339</td><td>£30,819</td><td>£82,439</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>