<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>£29,760</td><td>£30,206</td><td>£30,962</td><td>£31,736</td><td>£32,688</td><td>£155,351</td></tr><tr><td>Total Expenses</td><td>£23,425</td><td>£23,515</td><td>£23,634</td><td>£23,755</td><td>£23,893</td><td>£118,222</td></tr><tr><td>Profit Before Tax</td><td>£6,335</td><td>£6,691</td><td>£7,328</td><td>£7,981</td><td>£8,795</td><td>£37,129</td></tr><tr><td>Profit After Tax      </td><td>£5,132</td><td>£5,420</td><td>£5,935</td><td>£6,464</td><td>£7,124</td><td>£30,075</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£5,136</td><td>£5,424</td><td>£15,236</td><td>£23,065</td><td>£29,214</td><td>£78,076</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>