<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>£33,168</td><td>£33,666</td><td>£34,507</td><td>£35,370</td><td>£36,431</td><td>£173,141</td></tr><tr><td>Total Expenses</td><td>£25,043</td><td>£25,104</td><td>£25,199</td><td>£25,296</td><td>£25,413</td><td>£126,056</td></tr><tr><td>Profit Before Tax</td><td>£8,125</td><td>£8,561</td><td>£9,308</td><td>£10,074</td><td>£11,018</td><td>£47,086</td></tr><tr><td>Profit After Tax      </td><td>£6,581</td><td>£6,935</td><td>£7,540</td><td>£8,160</td><td>£8,924</td><td>£38,140</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,700</td><td>£19,100</td><td>£25,416</td><td>£55,227</td></tr><tr><td>Net Return</td><td>£6,587</td><td>£6,940</td><td>£18,240</td><td>£27,259</td><td>£34,341</td><td>£93,367</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>