<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>£41,472</td><td>£42,094</td><td>£43,146</td><td>£44,225</td><td>£45,552</td><td>£216,489</td></tr><tr><td>Total Expenses</td><td>£34,583</td><td>£34,752</td><td>£34,957</td><td>£35,167</td><td>£35,399</td><td>£174,858</td></tr><tr><td>Profit Before Tax</td><td>£6,889</td><td>£7,342</td><td>£8,189</td><td>£9,058</td><td>£10,153</td><td>£41,632</td></tr><tr><td>Profit After Tax      </td><td>£5,580</td><td>£5,947</td><td>£6,633</td><td>£7,337</td><td>£8,224</td><td>£33,722</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£5,587</td><td>£5,954</td><td>£19,634</td><td>£30,543</td><td>£39,104</td><td>£100,820</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>