<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>£43,128</td><td>£43,775</td><td>£44,869</td><td>£45,991</td><td>£47,371</td><td>£225,134</td></tr><tr><td>Total Expenses</td><td>£36,105</td><td>£36,280</td><td>£36,493</td><td>£36,711</td><td>£36,951</td><td>£182,540</td></tr><tr><td>Profit Before Tax</td><td>£7,023</td><td>£7,495</td><td>£8,376</td><td>£9,280</td><td>£10,419</td><td>£42,594</td></tr><tr><td>Profit After Tax      </td><td>£5,689</td><td>£6,071</td><td>£6,785</td><td>£7,517</td><td>£8,440</td><td>£34,501</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£5,696</td><td>£6,078</td><td>£20,385</td><td>£31,793</td><td>£40,745</td><td>£104,696</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>