<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>£38,052</td><td>£38,623</td><td>£39,588</td><td>£40,578</td><td>£41,795</td><td>£198,637</td></tr><tr><td>Total Expenses</td><td>£31,913</td><td>£32,069</td><td>£32,258</td><td>£32,452</td><td>£32,665</td><td>£161,358</td></tr><tr><td>Profit Before Tax</td><td>£6,139</td><td>£6,553</td><td>£7,330</td><td>£8,126</td><td>£9,130</td><td>£37,279</td></tr><tr><td>Profit After Tax      </td><td>£4,972</td><td>£5,308</td><td>£5,937</td><td>£6,582</td><td>£7,395</td><td>£30,196</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£4,978</td><td>£5,314</td><td>£17,937</td><td>£28,001</td><td>£35,897</td><td>£92,128</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>