<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>£34,464</td><td>£34,981</td><td>£35,855</td><td>£36,752</td><td>£37,854</td><td>£179,907</td></tr><tr><td>Total Expenses</td><td>£27,664</td><td>£27,762</td><td>£27,893</td><td>£28,026</td><td>£28,179</td><td>£139,524</td></tr><tr><td>Profit Before Tax</td><td>£6,800</td><td>£7,219</td><td>£7,963</td><td>£8,726</td><td>£9,676</td><td>£40,383</td></tr><tr><td>Profit After Tax      </td><td>£5,508</td><td>£5,847</td><td>£6,450</td><td>£7,068</td><td>£7,837</td><td>£32,710</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£57,808</td></tr><tr><td>Net Return</td><td>£5,513</td><td>£5,853</td><td>£17,650</td><td>£27,060</td><td>£34,441</td><td>£90,518</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>