<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>£29,544</td><td>£29,987</td><td>£30,737</td><td>£31,505</td><td>£32,450</td><td>£154,224</td></tr><tr><td>Total Expenses</td><td>£23,998</td><td>£24,089</td><td>£24,207</td><td>£24,327</td><td>£24,465</td><td>£121,086</td></tr><tr><td>Profit Before Tax</td><td>£5,546</td><td>£5,898</td><td>£6,530</td><td>£7,178</td><td>£7,986</td><td>£33,138</td></tr><tr><td>Profit After Tax      </td><td>£4,492</td><td>£4,778</td><td>£5,289</td><td>£5,814</td><td>£6,469</td><td>£26,842</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,600</td><td>£17,136</td><td>£22,804</td><td>£49,550</td></tr><tr><td>Net Return</td><td>£4,497</td><td>£4,783</td><td>£14,890</td><td>£22,950</td><td>£29,272</td><td>£76,392</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>17%</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>