<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>£38,304</td><td>£38,879</td><td>£39,851</td><td>£40,847</td><td>£42,072</td><td>£199,952</td></tr><tr><td>Total Expenses</td><td>£28,135</td><td>£28,204</td><td>£28,312</td><td>£28,423</td><td>£28,556</td><td>£141,631</td></tr><tr><td>Profit Before Tax</td><td>£10,169</td><td>£10,674</td><td>£11,538</td><td>£12,424</td><td>£13,516</td><td>£58,321</td></tr><tr><td>Profit After Tax      </td><td>£8,237</td><td>£8,646</td><td>£9,346</td><td>£10,063</td><td>£10,948</td><td>£47,240</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£8,243</td><td>£8,652</td><td>£21,346</td><td>£31,484</td><td>£39,453</td><td>£109,177</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>