<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>£40,596</td><td>£41,205</td><td>£42,235</td><td>£43,291</td><td>£44,590</td><td>£211,917</td></tr><tr><td>Total Expenses</td><td>£34,011</td><td>£34,176</td><td>£34,377</td><td>£34,583</td><td>£34,810</td><td>£171,957</td></tr><tr><td>Profit Before Tax</td><td>£6,585</td><td>£7,029</td><td>£7,858</td><td>£8,708</td><td>£9,780</td><td>£39,959</td></tr><tr><td>Profit After Tax      </td><td>£5,334</td><td>£5,693</td><td>£6,365</td><td>£7,054</td><td>£7,922</td><td>£32,367</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,405</td><td>£66,066</td></tr><tr><td>Net Return</td><td>£5,341</td><td>£5,700</td><td>£19,165</td><td>£29,902</td><td>£38,326</td><td>£98,433</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>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>