<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>£41,964</td><td>£42,593</td><td>£43,658</td><td>£44,750</td><td>£46,092</td><td>£219,058</td></tr><tr><td>Total Expenses</td><td>£34,679</td><td>£34,850</td><td>£35,057</td><td>£35,270</td><td>£35,504</td><td>£175,360</td></tr><tr><td>Profit Before Tax</td><td>£7,285</td><td>£7,743</td><td>£8,601</td><td>£9,480</td><td>£10,588</td><td>£43,697</td></tr><tr><td>Profit After Tax      </td><td>£5,901</td><td>£6,272</td><td>£6,967</td><td>£7,679</td><td>£8,576</td><td>£35,395</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,999</td><td>£23,204</td><td>£30,877</td><td>£67,093</td></tr><tr><td>Net Return</td><td>£5,907</td><td>£6,279</td><td>£19,966</td><td>£30,883</td><td>£39,454</td><td>£102,488</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>