<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>£30,780</td><td>£31,242</td><td>£32,023</td><td>£32,823</td><td>£33,808</td><td>£160,676</td></tr><tr><td>Total Expenses</td><td>£26,503</td><td>£26,595</td><td>£26,716</td><td>£26,840</td><td>£26,981</td><td>£133,633</td></tr><tr><td>Profit Before Tax</td><td>£4,278</td><td>£4,647</td><td>£5,307</td><td>£5,984</td><td>£6,827</td><td>£27,042</td></tr><tr><td>Profit After Tax      </td><td>£3,465</td><td>£3,764</td><td>£4,299</td><td>£4,847</td><td>£5,530</td><td>£21,904</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£55,743</td></tr><tr><td>Net Return</td><td>£3,470</td><td>£3,769</td><td>£15,099</td><td>£24,125</td><td>£31,184</td><td>£77,648</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>