<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>£32,556</td><td>£33,044</td><td>£33,870</td><td>£34,717</td><td>£35,759</td><td>£169,947</td></tr><tr><td>Total Expenses</td><td>£25,490</td><td>£25,585</td><td>£25,710</td><td>£25,839</td><td>£25,986</td><td>£128,609</td></tr><tr><td>Profit Before Tax</td><td>£7,066</td><td>£7,460</td><td>£8,160</td><td>£8,878</td><td>£9,773</td><td>£41,338</td></tr><tr><td>Profit After Tax      </td><td>£5,724</td><td>£6,042</td><td>£6,610</td><td>£7,192</td><td>£7,916</td><td>£33,483</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,200</td><td>£18,207</td><td>£24,229</td><td>£52,647</td></tr><tr><td>Net Return</td><td>£5,729</td><td>£6,047</td><td>£16,810</td><td>£25,399</td><td>£32,145</td><td>£86,130</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>