<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>£30,456</td><td>£30,913</td><td>£31,686</td><td>£32,478</td><td>£33,452</td><td>£158,984</td></tr><tr><td>Total Expenses</td><td>£24,683</td><td>£24,774</td><td>£24,895</td><td>£25,018</td><td>£25,158</td><td>£124,527</td></tr><tr><td>Profit Before Tax</td><td>£5,773</td><td>£6,138</td><td>£6,791</td><td>£7,460</td><td>£8,294</td><td>£34,457</td></tr><tr><td>Profit After Tax      </td><td>£4,676</td><td>£4,972</td><td>£5,501</td><td>£6,043</td><td>£6,718</td><td>£27,910</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,899</td><td>£17,670</td><td>£23,514</td><td>£51,093</td></tr><tr><td>Net Return</td><td>£4,681</td><td>£4,977</td><td>£15,400</td><td>£23,713</td><td>£30,232</td><td>£79,003</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>