<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>£32,280</td><td>£32,764</td><td>£33,583</td><td>£34,423</td><td>£35,456</td><td>£168,506</td></tr><tr><td>Total Expenses</td><td>£26,792</td><td>£26,926</td><td>£27,088</td><td>£27,253</td><td>£27,436</td><td>£135,494</td></tr><tr><td>Profit Before Tax</td><td>£5,488</td><td>£5,839</td><td>£6,496</td><td>£7,169</td><td>£8,019</td><td>£33,012</td></tr><tr><td>Profit After Tax      </td><td>£4,446</td><td>£4,729</td><td>£5,261</td><td>£5,807</td><td>£6,496</td><td>£26,739</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>£4,451</td><td>£4,734</td><td>£15,261</td><td>£23,656</td><td>£30,247</td><td>£78,348</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>14%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>