<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£25,426</td><td>£25,554</td><td>£25,708</td><td>£25,866</td><td>£26,039</td><td>£128,592</td></tr><tr><td>Profit Before Tax</td><td>£5,174</td><td>£5,505</td><td>£6,128</td><td>£6,766</td><td>£7,571</td><td>£31,144</td></tr><tr><td>Profit After Tax      </td><td>£4,191</td><td>£4,459</td><td>£4,963</td><td>£5,480</td><td>£6,132</td><td>£25,226</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,480</td><td>£16,922</td><td>£22,519</td><td>£48,930</td></tr><tr><td>Net Return</td><td>£4,196</td><td>£4,464</td><td>£14,444</td><td>£22,402</td><td>£28,651</td><td>£74,157</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>