<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>£34,212</td><td>£34,725</td><td>£35,593</td><td>£36,483</td><td>£37,578</td><td>£178,591</td></tr><tr><td>Total Expenses</td><td>£28,369</td><td>£28,510</td><td>£28,682</td><td>£28,857</td><td>£29,050</td><td>£143,467</td></tr><tr><td>Profit Before Tax</td><td>£5,843</td><td>£6,215</td><td>£6,912</td><td>£7,627</td><td>£8,528</td><td>£35,124</td></tr><tr><td>Profit After Tax      </td><td>£4,733</td><td>£5,034</td><td>£5,599</td><td>£6,178</td><td>£6,908</td><td>£28,450</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,599</td><td>£18,920</td><td>£25,177</td><td>£54,706</td></tr><tr><td>Net Return</td><td>£4,738</td><td>£5,039</td><td>£16,198</td><td>£25,097</td><td>£32,084</td><td>£83,156</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>