<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>£44,664</td><td>£45,334</td><td>£46,467</td><td>£47,629</td><td>£49,058</td><td>£233,152</td></tr><tr><td>Total Expenses</td><td>£36,565</td><td>£36,731</td><td>£36,938</td><td>£37,149</td><td>£37,384</td><td>£184,767</td></tr><tr><td>Profit Before Tax</td><td>£8,099</td><td>£8,603</td><td>£9,530</td><td>£10,480</td><td>£11,674</td><td>£48,386</td></tr><tr><td>Profit After Tax      </td><td>£6,560</td><td>£6,968</td><td>£7,719</td><td>£8,489</td><td>£9,456</td><td>£39,192</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£6,567</td><td>£6,975</td><td>£21,719</td><td>£33,480</td><td>£42,711</td><td>£111,452</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>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>