<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>£29,376</td><td>£29,817</td><td>£30,562</td><td>£31,326</td><td>£32,266</td><td>£153,347</td></tr><tr><td>Total Expenses</td><td>£24,428</td><td>£24,551</td><td>£24,699</td><td>£24,851</td><td>£25,018</td><td>£123,547</td></tr><tr><td>Profit Before Tax</td><td>£4,948</td><td>£5,266</td><td>£5,863</td><td>£6,475</td><td>£7,248</td><td>£29,799</td></tr><tr><td>Profit After Tax      </td><td>£4,008</td><td>£4,265</td><td>£4,749</td><td>£5,245</td><td>£5,870</td><td>£24,138</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,100</td><td>£16,244</td><td>£21,616</td><td>£46,969</td></tr><tr><td>Net Return</td><td>£4,013</td><td>£4,270</td><td>£13,849</td><td>£21,489</td><td>£27,486</td><td>£71,107</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>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>