<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>£14,160</td><td>£14,372</td><td>£14,732</td><td>£15,100</td><td>£15,553</td><td>£73,917</td></tr><tr><td>Total Expenses</td><td>£9,367</td><td>£9,434</td><td>£9,513</td><td>£9,594</td><td>£9,682</td><td>£47,591</td></tr><tr><td>Profit Before Tax</td><td>£4,793</td><td>£4,938</td><td>£5,218</td><td>£5,506</td><td>£5,871</td><td>£26,326</td></tr><tr><td>Profit After Tax      </td><td>£3,882</td><td>£4,000</td><td>£4,227</td><td>£4,460</td><td>£4,755</td><td>£21,324</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,000</td><td>£5,355</td><td>£7,126</td><td>£15,484</td></tr><tr><td>Net Return</td><td>£3,884</td><td>£4,001</td><td>£7,227</td><td>£9,815</td><td>£11,882</td><td>£36,808</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>46%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>21%</td><td>26%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>