<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>£31,920</td><td>£32,399</td><td>£33,209</td><td>£34,039</td><td>£35,060</td><td>£166,627</td></tr><tr><td>Total Expenses</td><td>£25,028</td><td>£25,121</td><td>£25,245</td><td>£25,372</td><td>£25,517</td><td>£126,284</td></tr><tr><td>Profit Before Tax</td><td>£6,892</td><td>£7,277</td><td>£7,963</td><td>£8,667</td><td>£9,543</td><td>£40,343</td></tr><tr><td>Profit After Tax      </td><td>£5,583</td><td>£5,895</td><td>£6,450</td><td>£7,020</td><td>£7,730</td><td>£32,678</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,999</td><td>£17,849</td><td>£23,751</td><td>£51,609</td></tr><tr><td>Net Return</td><td>£5,588</td><td>£5,900</td><td>£16,450</td><td>£24,869</td><td>£31,481</td><td>£84,287</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>