<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>£37,680</td><td>£38,245</td><td>£39,201</td><td>£40,181</td><td>£41,387</td><td>£196,695</td></tr><tr><td>Total Expenses</td><td>£27,839</td><td>£27,907</td><td>£28,014</td><td>£28,123</td><td>£28,254</td><td>£140,136</td></tr><tr><td>Profit Before Tax</td><td>£9,841</td><td>£10,338</td><td>£11,188</td><td>£12,059</td><td>£13,133</td><td>£56,559</td></tr><tr><td>Profit After Tax      </td><td>£7,971</td><td>£8,374</td><td>£9,062</td><td>£9,768</td><td>£10,638</td><td>£45,813</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,880</td><td>£21,206</td><td>£28,219</td><td>£61,318</td></tr><tr><td>Net Return</td><td>£7,977</td><td>£8,380</td><td>£20,942</td><td>£30,974</td><td>£38,857</td><td>£107,130</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>