<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>£38,052</td><td>£38,623</td><td>£39,588</td><td>£40,578</td><td>£41,795</td><td>£198,637</td></tr><tr><td>Total Expenses</td><td>£28,708</td><td>£28,791</td><td>£28,911</td><td>£29,034</td><td>£29,179</td><td>£144,623</td></tr><tr><td>Profit Before Tax</td><td>£9,344</td><td>£9,832</td><td>£10,678</td><td>£11,544</td><td>£12,616</td><td>£54,014</td></tr><tr><td>Profit After Tax      </td><td>£7,568</td><td>£7,964</td><td>£8,649</td><td>£9,351</td><td>£10,219</td><td>£43,751</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£7,574</td><td>£7,970</td><td>£20,648</td><td>£30,769</td><td>£38,721</td><td>£105,683</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>