<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>£29,700</td><td>£30,145</td><td>£30,899</td><td>£31,672</td><td>£32,622</td><td>£155,038</td></tr><tr><td>Total Expenses</td><td>£24,691</td><td>£24,815</td><td>£24,965</td><td>£25,118</td><td>£25,287</td><td>£124,875</td></tr><tr><td>Profit Before Tax</td><td>£5,010</td><td>£5,331</td><td>£5,934</td><td>£6,553</td><td>£7,335</td><td>£30,163</td></tr><tr><td>Profit After Tax      </td><td>£4,058</td><td>£4,318</td><td>£4,807</td><td>£5,308</td><td>£5,941</td><td>£24,432</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,200</td><td>£16,422</td><td>£21,853</td><td>£47,485</td></tr><tr><td>Net Return</td><td>£4,062</td><td>£4,322</td><td>£14,007</td><td>£21,731</td><td>£27,794</td><td>£71,917</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>