<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>£39,996</td><td>£40,596</td><td>£41,611</td><td>£42,651</td><td>£43,931</td><td>£208,785</td></tr><tr><td>Total Expenses</td><td>£31,788</td><td>£31,894</td><td>£32,039</td><td>£32,187</td><td>£32,357</td><td>£160,265</td></tr><tr><td>Profit Before Tax</td><td>£8,208</td><td>£8,702</td><td>£9,572</td><td>£10,464</td><td>£11,573</td><td>£48,519</td></tr><tr><td>Profit After Tax      </td><td>£6,648</td><td>£7,048</td><td>£7,753</td><td>£8,476</td><td>£9,374</td><td>£39,300</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£6,655</td><td>£7,055</td><td>£20,754</td><td>£31,682</td><td>£40,254</td><td>£106,399</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>