<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>£37,200</td><td>£37,758</td><td>£38,702</td><td>£39,669</td><td>£40,860</td><td>£194,189</td></tr><tr><td>Total Expenses</td><td>£30,551</td><td>£30,691</td><td>£30,865</td><td>£31,043</td><td>£31,241</td><td>£154,392</td></tr><tr><td>Profit Before Tax</td><td>£6,649</td><td>£7,067</td><td>£7,837</td><td>£8,626</td><td>£9,618</td><td>£39,797</td></tr><tr><td>Profit After Tax      </td><td>£5,386</td><td>£5,724</td><td>£6,348</td><td>£6,987</td><td>£7,791</td><td>£32,236</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,660</td><td>£20,814</td><td>£27,697</td><td>£60,182</td></tr><tr><td>Net Return</td><td>£5,392</td><td>£5,730</td><td>£18,008</td><td>£27,801</td><td>£35,488</td><td>£92,418</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>