<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>£38,388</td><td>£38,964</td><td>£39,938</td><td>£40,936</td><td>£42,164</td><td>£200,391</td></tr><tr><td>Total Expenses</td><td>£31,982</td><td>£32,139</td><td>£32,330</td><td>£32,525</td><td>£32,740</td><td>£161,716</td></tr><tr><td>Profit Before Tax</td><td>£6,406</td><td>£6,825</td><td>£7,608</td><td>£8,412</td><td>£9,424</td><td>£38,675</td></tr><tr><td>Profit After Tax      </td><td>£5,189</td><td>£5,528</td><td>£6,163</td><td>£6,813</td><td>£7,634</td><td>£31,327</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>£5,195</td><td>£5,534</td><td>£18,163</td><td>£28,234</td><td>£36,138</td><td>£93,264</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>