<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>£30,672</td><td>£31,132</td><td>£31,910</td><td>£32,708</td><td>£33,689</td><td>£160,112</td></tr><tr><td>Total Expenses</td><td>£24,997</td><td>£25,114</td><td>£25,258</td><td>£25,405</td><td>£25,569</td><td>£126,343</td></tr><tr><td>Profit Before Tax</td><td>£5,675</td><td>£6,018</td><td>£6,653</td><td>£7,303</td><td>£8,120</td><td>£33,769</td></tr><tr><td>Profit After Tax      </td><td>£4,597</td><td>£4,875</td><td>£5,389</td><td>£5,915</td><td>£6,577</td><td>£27,353</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,500</td><td>£16,958</td><td>£22,566</td><td>£49,034</td></tr><tr><td>Net Return</td><td>£4,602</td><td>£4,880</td><td>£14,889</td><td>£22,873</td><td>£29,143</td><td>£76,387</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>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>