<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>£40,272</td><td>£40,876</td><td>£41,898</td><td>£42,945</td><td>£44,234</td><td>£210,225</td></tr><tr><td>Total Expenses</td><td>£33,748</td><td>£33,912</td><td>£34,112</td><td>£34,316</td><td>£34,541</td><td>£170,629</td></tr><tr><td>Profit Before Tax</td><td>£6,524</td><td>£6,964</td><td>£7,786</td><td>£8,630</td><td>£9,693</td><td>£39,596</td></tr><tr><td>Profit After Tax      </td><td>£5,285</td><td>£5,641</td><td>£6,307</td><td>£6,990</td><td>£7,851</td><td>£32,073</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£65,550</td></tr><tr><td>Net Return</td><td>£5,291</td><td>£5,647</td><td>£19,007</td><td>£29,660</td><td>£38,018</td><td>£97,623</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>