<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>£31,200</td><td>£31,668</td><td>£32,460</td><td>£33,271</td><td>£34,269</td><td>£162,868</td></tr><tr><td>Total Expenses</td><td>£25,949</td><td>£26,042</td><td>£26,164</td><td>£26,289</td><td>£26,432</td><td>£130,877</td></tr><tr><td>Profit Before Tax</td><td>£5,251</td><td>£5,626</td><td>£6,295</td><td>£6,982</td><td>£7,838</td><td>£31,991</td></tr><tr><td>Profit After Tax      </td><td>£4,253</td><td>£4,557</td><td>£5,099</td><td>£5,655</td><td>£6,348</td><td>£25,913</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£4,258</td><td>£4,562</td><td>£15,599</td><td>£24,398</td><td>£31,290</td><td>£80,108</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>