<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>£33,276</td><td>£33,775</td><td>£34,620</td><td>£35,485</td><td>£36,550</td><td>£173,705</td></tr><tr><td>Total Expenses</td><td>£25,959</td><td>£26,055</td><td>£26,182</td><td>£26,312</td><td>£26,461</td><td>£130,969</td></tr><tr><td>Profit Before Tax</td><td>£7,317</td><td>£7,721</td><td>£8,438</td><td>£9,173</td><td>£10,088</td><td>£42,736</td></tr><tr><td>Profit After Tax      </td><td>£5,927</td><td>£6,254</td><td>£6,834</td><td>£7,430</td><td>£8,171</td><td>£34,617</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,400</td><td>£18,564</td><td>£24,704</td><td>£53,679</td></tr><tr><td>Net Return</td><td>£5,932</td><td>£6,259</td><td>£17,235</td><td>£25,994</td><td>£32,875</td><td>£88,295</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>