<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>£30,024</td><td>£30,474</td><td>£31,236</td><td>£32,017</td><td>£32,978</td><td>£156,729</td></tr><tr><td>Total Expenses</td><td>£23,451</td><td>£23,542</td><td>£23,661</td><td>£23,783</td><td>£23,922</td><td>£118,361</td></tr><tr><td>Profit Before Tax</td><td>£6,573</td><td>£6,932</td><td>£7,575</td><td>£8,234</td><td>£9,056</td><td>£38,369</td></tr><tr><td>Profit After Tax      </td><td>£5,324</td><td>£5,615</td><td>£6,136</td><td>£6,669</td><td>£7,335</td><td>£31,079</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£5,329</td><td>£5,620</td><td>£15,436</td><td>£23,270</td><td>£29,426</td><td>£79,080</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>