<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>£28,728</td><td>£29,159</td><td>£29,888</td><td>£30,635</td><td>£31,554</td><td>£149,964</td></tr><tr><td>Total Expenses</td><td>£22,727</td><td>£22,816</td><td>£22,931</td><td>£23,050</td><td>£23,185</td><td>£114,708</td></tr><tr><td>Profit Before Tax</td><td>£6,001</td><td>£6,343</td><td>£6,956</td><td>£7,585</td><td>£8,369</td><td>£35,256</td></tr><tr><td>Profit After Tax      </td><td>£4,861</td><td>£5,138</td><td>£5,635</td><td>£6,144</td><td>£6,779</td><td>£28,557</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£4,866</td><td>£5,143</td><td>£14,635</td><td>£22,209</td><td>£28,158</td><td>£75,010</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>