<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>£32,880</td><td>£33,373</td><td>£34,208</td><td>£35,063</td><td>£36,115</td><td>£171,638</td></tr><tr><td>Total Expenses</td><td>£24,221</td><td>£24,281</td><td>£24,376</td><td>£24,472</td><td>£24,588</td><td>£121,938</td></tr><tr><td>Profit Before Tax</td><td>£8,659</td><td>£9,092</td><td>£9,832</td><td>£10,591</td><td>£11,527</td><td>£49,700</td></tr><tr><td>Profit After Tax      </td><td>£7,014</td><td>£7,364</td><td>£7,964</td><td>£8,578</td><td>£9,337</td><td>£40,257</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£7,019</td><td>£7,369</td><td>£18,264</td><td>£26,964</td><td>£33,803</td><td>£93,420</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>