<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>£29,232</td><td>£29,670</td><td>£30,412</td><td>£31,173</td><td>£32,108</td><td>£152,595</td></tr><tr><td>Total Expenses</td><td>£22,269</td><td>£22,324</td><td>£22,409</td><td>£22,496</td><td>£22,600</td><td>£112,098</td></tr><tr><td>Profit Before Tax</td><td>£6,963</td><td>£7,346</td><td>£8,003</td><td>£8,676</td><td>£9,507</td><td>£40,497</td></tr><tr><td>Profit After Tax      </td><td>£5,640</td><td>£5,951</td><td>£6,483</td><td>£7,028</td><td>£7,701</td><td>£32,802</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>£5,645</td><td>£5,955</td><td>£15,983</td><td>£23,986</td><td>£30,267</td><td>£81,836</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</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>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>