<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>£33,888</td><td>£34,396</td><td>£35,256</td><td>£36,138</td><td>£37,222</td><td>£176,900</td></tr><tr><td>Total Expenses</td><td>£28,105</td><td>£28,245</td><td>£28,415</td><td>£28,588</td><td>£28,780</td><td>£142,134</td></tr><tr><td>Profit Before Tax</td><td>£5,783</td><td>£6,151</td><td>£6,841</td><td>£7,549</td><td>£8,442</td><td>£34,766</td></tr><tr><td>Profit After Tax      </td><td>£4,684</td><td>£4,982</td><td>£5,541</td><td>£6,115</td><td>£6,838</td><td>£28,160</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,499</td><td>£18,741</td><td>£24,939</td><td>£54,190</td></tr><tr><td>Net Return</td><td>£4,689</td><td>£4,987</td><td>£16,041</td><td>£24,856</td><td>£31,777</td><td>£82,350</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>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>