<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>£35,112</td><td>£35,639</td><td>£36,530</td><td>£37,443</td><td>£38,566</td><td>£183,289</td></tr><tr><td>Total Expenses</td><td>£27,330</td><td>£27,429</td><td>£27,561</td><td>£27,696</td><td>£27,851</td><td>£137,869</td></tr><tr><td>Profit Before Tax</td><td>£7,782</td><td>£8,210</td><td>£8,968</td><td>£9,747</td><td>£10,715</td><td>£45,421</td></tr><tr><td>Profit After Tax      </td><td>£6,303</td><td>£6,650</td><td>£7,264</td><td>£7,895</td><td>£8,679</td><td>£36,791</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,999</td><td>£19,634</td><td>£26,127</td><td>£56,771</td></tr><tr><td>Net Return</td><td>£6,309</td><td>£6,655</td><td>£18,264</td><td>£27,528</td><td>£34,806</td><td>£93,561</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>