<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>£35,508</td><td>£36,041</td><td>£36,942</td><td>£37,865</td><td>£39,001</td><td>£185,357</td></tr><tr><td>Total Expenses</td><td>£29,423</td><td>£29,569</td><td>£29,747</td><td>£29,928</td><td>£30,128</td><td>£148,795</td></tr><tr><td>Profit Before Tax</td><td>£6,085</td><td>£6,471</td><td>£7,195</td><td>£7,937</td><td>£8,873</td><td>£36,562</td></tr><tr><td>Profit After Tax      </td><td>£4,929</td><td>£5,242</td><td>£5,828</td><td>£6,429</td><td>£7,187</td><td>£29,615</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£4,934</td><td>£5,247</td><td>£16,828</td><td>£26,065</td><td>£33,316</td><td>£86,391</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>