<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>£45,192</td><td>£45,870</td><td>£47,017</td><td>£48,192</td><td>£49,638</td><td>£235,908</td></tr><tr><td>Total Expenses</td><td>£37,312</td><td>£37,495</td><td>£37,717</td><td>£37,945</td><td>£38,197</td><td>£188,666</td></tr><tr><td>Profit Before Tax</td><td>£7,880</td><td>£8,375</td><td>£9,299</td><td>£10,247</td><td>£11,441</td><td>£47,242</td></tr><tr><td>Profit After Tax      </td><td>£6,383</td><td>£6,784</td><td>£7,532</td><td>£8,300</td><td>£9,267</td><td>£38,266</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£6,390</td><td>£6,791</td><td>£21,533</td><td>£33,291</td><td>£42,522</td><td>£110,526</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>