<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>£40,836</td><td>£41,449</td><td>£42,485</td><td>£43,547</td><td>£44,853</td><td>£213,169</td></tr><tr><td>Total Expenses</td><td>£33,762</td><td>£33,929</td><td>£34,131</td><td>£34,338</td><td>£34,566</td><td>£170,725</td></tr><tr><td>Profit Before Tax</td><td>£7,074</td><td>£7,520</td><td>£8,354</td><td>£9,209</td><td>£10,287</td><td>£42,444</td></tr><tr><td>Profit After Tax      </td><td>£5,730</td><td>£6,091</td><td>£6,767</td><td>£7,460</td><td>£8,333</td><td>£34,380</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,650</td><td>£22,581</td><td>£30,048</td><td>£65,292</td></tr><tr><td>Net Return</td><td>£5,736</td><td>£6,097</td><td>£19,417</td><td>£30,040</td><td>£38,381</td><td>£99,672</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>