<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>£31,956</td><td>£32,435</td><td>£33,246</td><td>£34,077</td><td>£35,100</td><td>£166,815</td></tr><tr><td>Total Expenses</td><td>£27,139</td><td>£27,286</td><td>£27,459</td><td>£27,637</td><td>£27,831</td><td>£137,351</td></tr><tr><td>Profit Before Tax</td><td>£4,817</td><td>£5,150</td><td>£5,787</td><td>£6,441</td><td>£7,269</td><td>£29,464</td></tr><tr><td>Profit After Tax      </td><td>£3,902</td><td>£4,171</td><td>£4,687</td><td>£5,217</td><td>£5,888</td><td>£23,866</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,900</td><td>£17,672</td><td>£23,516</td><td>£51,098</td></tr><tr><td>Net Return</td><td>£3,907</td><td>£4,176</td><td>£14,588</td><td>£22,889</td><td>£29,404</td><td>£74,964</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>