<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>£31,680</td><td>£32,155</td><td>£32,959</td><td>£33,783</td><td>£34,797</td><td>£165,374</td></tr><tr><td>Total Expenses</td><td>£24,807</td><td>£24,901</td><td>£25,024</td><td>£25,150</td><td>£25,294</td><td>£125,176</td></tr><tr><td>Profit Before Tax</td><td>£6,873</td><td>£7,255</td><td>£7,935</td><td>£8,633</td><td>£9,502</td><td>£40,198</td></tr><tr><td>Profit After Tax      </td><td>£5,567</td><td>£5,876</td><td>£6,427</td><td>£6,993</td><td>£7,697</td><td>£32,560</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>£5,572</td><td>£5,881</td><td>£16,328</td><td>£24,664</td><td>£31,213</td><td>£83,658</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>