<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>£33,540</td><td>£34,043</td><td>£34,894</td><td>£35,767</td><td>£36,840</td><td>£175,083</td></tr><tr><td>Total Expenses</td><td>£26,977</td><td>£27,073</td><td>£27,201</td><td>£27,332</td><td>£27,482</td><td>£136,066</td></tr><tr><td>Profit Before Tax</td><td>£6,563</td><td>£6,970</td><td>£7,693</td><td>£8,434</td><td>£9,357</td><td>£39,017</td></tr><tr><td>Profit After Tax      </td><td>£5,316</td><td>£5,646</td><td>£6,231</td><td>£6,832</td><td>£7,579</td><td>£31,604</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£5,322</td><td>£5,651</td><td>£17,131</td><td>£26,289</td><td>£33,471</td><td>£87,864</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>