<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>£30,708</td><td>£31,169</td><td>£31,948</td><td>£32,747</td><td>£33,729</td><td>£160,300</td></tr><tr><td>Total Expenses</td><td>£24,905</td><td>£24,997</td><td>£25,118</td><td>£25,242</td><td>£25,383</td><td>£125,645</td></tr><tr><td>Profit Before Tax</td><td>£5,803</td><td>£6,171</td><td>£6,830</td><td>£7,505</td><td>£8,346</td><td>£34,655</td></tr><tr><td>Profit After Tax      </td><td>£4,700</td><td>£4,999</td><td>£5,532</td><td>£6,079</td><td>£6,761</td><td>£28,070</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>£4,705</td><td>£5,004</td><td>£15,532</td><td>£23,929</td><td>£30,514</td><td>£79,685</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>