<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>£39,708</td><td>£40,304</td><td>£41,311</td><td>£42,344</td><td>£43,614</td><td>£207,281</td></tr><tr><td>Total Expenses</td><td>£32,842</td><td>£33,004</td><td>£33,201</td><td>£33,402</td><td>£33,625</td><td>£166,075</td></tr><tr><td>Profit Before Tax</td><td>£6,866</td><td>£7,299</td><td>£8,110</td><td>£8,942</td><td>£9,989</td><td>£41,206</td></tr><tr><td>Profit After Tax      </td><td>£5,562</td><td>£5,912</td><td>£6,569</td><td>£7,243</td><td>£8,091</td><td>£33,377</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£5,568</td><td>£5,919</td><td>£18,869</td><td>£29,199</td><td>£37,309</td><td>£96,863</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>