<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>£31,692</td><td>£32,167</td><td>£32,972</td><td>£33,796</td><td>£34,810</td><td>£165,437</td></tr><tr><td>Total Expenses</td><td>£25,602</td><td>£25,695</td><td>£25,819</td><td>£25,945</td><td>£26,089</td><td>£129,150</td></tr><tr><td>Profit Before Tax</td><td>£6,090</td><td>£6,472</td><td>£7,153</td><td>£7,851</td><td>£8,721</td><td>£36,286</td></tr><tr><td>Profit After Tax      </td><td>£4,933</td><td>£5,242</td><td>£5,794</td><td>£6,359</td><td>£7,064</td><td>£29,392</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,300</td><td>£18,386</td><td>£24,466</td><td>£53,163</td></tr><tr><td>Net Return</td><td>£4,938</td><td>£5,247</td><td>£16,094</td><td>£24,745</td><td>£31,530</td><td>£82,555</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>