<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>£37,008</td><td>£37,563</td><td>£38,502</td><td>£39,465</td><td>£40,649</td><td>£193,187</td></tr><tr><td>Total Expenses</td><td>£30,912</td><td>£31,064</td><td>£31,249</td><td>£31,437</td><td>£31,645</td><td>£156,307</td></tr><tr><td>Profit Before Tax</td><td>£6,096</td><td>£6,499</td><td>£7,254</td><td>£8,028</td><td>£9,004</td><td>£36,880</td></tr><tr><td>Profit After Tax      </td><td>£4,938</td><td>£5,264</td><td>£5,875</td><td>£6,503</td><td>£7,293</td><td>£29,873</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>£4,943</td><td>£5,270</td><td>£17,476</td><td>£27,209</td><td>£34,847</td><td>£89,745</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>