<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>£36,468</td><td>£37,015</td><td>£37,940</td><td>£38,889</td><td>£40,056</td><td>£190,368</td></tr><tr><td>Total Expenses</td><td>£29,770</td><td>£29,901</td><td>£30,064</td><td>£30,232</td><td>£30,419</td><td>£150,386</td></tr><tr><td>Profit Before Tax</td><td>£6,698</td><td>£7,114</td><td>£7,876</td><td>£8,657</td><td>£9,636</td><td>£39,982</td></tr><tr><td>Profit After Tax      </td><td>£5,425</td><td>£5,763</td><td>£6,380</td><td>£7,012</td><td>£7,806</td><td>£32,385</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£5,431</td><td>£5,768</td><td>£17,880</td><td>£27,540</td><td>£35,122</td><td>£91,742</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>15%</td><td>19%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>