<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>£38,304</td><td>£38,879</td><td>£39,851</td><td>£40,847</td><td>£42,072</td><td>£199,952</td></tr><tr><td>Total Expenses</td><td>£28,298</td><td>£28,367</td><td>£28,475</td><td>£28,586</td><td>£28,719</td><td>£142,445</td></tr><tr><td>Profit Before Tax</td><td>£10,006</td><td>£10,511</td><td>£11,375</td><td>£12,261</td><td>£13,353</td><td>£57,507</td></tr><tr><td>Profit After Tax      </td><td>£8,105</td><td>£8,514</td><td>£9,214</td><td>£9,931</td><td>£10,816</td><td>£46,580</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,080</td><td>£21,563</td><td>£28,694</td><td>£62,350</td></tr><tr><td>Net Return</td><td>£8,111</td><td>£8,520</td><td>£21,294</td><td>£31,495</td><td>£39,510</td><td>£108,930</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>