<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>£45,984</td><td>£46,674</td><td>£47,841</td><td>£49,037</td><td>£50,508</td><td>£240,043</td></tr><tr><td>Total Expenses</td><td>£38,461</td><td>£38,647</td><td>£38,873</td><td>£39,105</td><td>£39,360</td><td>£194,446</td></tr><tr><td>Profit Before Tax</td><td>£7,523</td><td>£8,027</td><td>£8,967</td><td>£9,932</td><td>£11,147</td><td>£45,597</td></tr><tr><td>Profit After Tax      </td><td>£6,094</td><td>£6,502</td><td>£7,264</td><td>£8,045</td><td>£9,029</td><td>£36,933</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£6,101</td><td>£6,509</td><td>£21,764</td><td>£33,928</td><td>£43,472</td><td>£111,774</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>