<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>£42,432</td><td>£43,068</td><td>£44,145</td><td>£45,249</td><td>£46,606</td><td>£221,501</td></tr><tr><td>Total Expenses</td><td>£35,370</td><td>£35,543</td><td>£35,752</td><td>£35,967</td><td>£36,204</td><td>£178,836</td></tr><tr><td>Profit Before Tax</td><td>£7,062</td><td>£7,526</td><td>£8,393</td><td>£9,282</td><td>£10,403</td><td>£42,665</td></tr><tr><td>Profit After Tax      </td><td>£5,720</td><td>£6,096</td><td>£6,798</td><td>£7,518</td><td>£8,426</td><td>£34,559</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£5,727</td><td>£6,102</td><td>£20,098</td><td>£31,259</td><td>£40,019</td><td>£103,206</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>