<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>£44,652</td><td>£45,322</td><td>£46,455</td><td>£47,616</td><td>£49,045</td><td>£233,089</td></tr><tr><td>Total Expenses</td><td>£37,202</td><td>£37,383</td><td>£37,603</td><td>£37,828</td><td>£38,077</td><td>£188,092</td></tr><tr><td>Profit Before Tax</td><td>£7,450</td><td>£7,939</td><td>£8,852</td><td>£9,788</td><td>£10,968</td><td>£44,997</td></tr><tr><td>Profit After Tax      </td><td>£6,035</td><td>£6,430</td><td>£7,170</td><td>£7,928</td><td>£8,884</td><td>£36,448</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£6,042</td><td>£6,437</td><td>£21,169</td><td>£32,917</td><td>£42,137</td><td>£108,703</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>