<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>£36,792</td><td>£37,344</td><td>£38,277</td><td>£39,234</td><td>£40,411</td><td>£192,059</td></tr><tr><td>Total Expenses</td><td>£27,195</td><td>£27,261</td><td>£27,366</td><td>£27,472</td><td>£27,601</td><td>£136,895</td></tr><tr><td>Profit Before Tax</td><td>£9,597</td><td>£10,082</td><td>£10,912</td><td>£11,762</td><td>£12,811</td><td>£55,164</td></tr><tr><td>Profit After Tax      </td><td>£7,774</td><td>£8,167</td><td>£8,839</td><td>£9,527</td><td>£10,377</td><td>£44,683</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£7,780</td><td>£8,173</td><td>£20,439</td><td>£30,234</td><td>£37,931</td><td>£104,555</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>