<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>£42,768</td><td>£43,410</td><td>£44,495</td><td>£45,607</td><td>£46,975</td><td>£223,255</td></tr><tr><td>Total Expenses</td><td>£33,851</td><td>£33,961</td><td>£34,113</td><td>£34,268</td><td>£34,447</td><td>£170,639</td></tr><tr><td>Profit Before Tax</td><td>£8,917</td><td>£9,448</td><td>£10,382</td><td>£11,339</td><td>£12,528</td><td>£52,615</td></tr><tr><td>Profit After Tax      </td><td>£7,223</td><td>£7,653</td><td>£8,410</td><td>£9,185</td><td>£10,148</td><td>£42,618</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£7,230</td><td>£7,660</td><td>£22,310</td><td>£33,997</td><td>£43,166</td><td>£114,362</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>