<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>£37,800</td><td>£38,367</td><td>£39,326</td><td>£40,309</td><td>£41,519</td><td>£197,321</td></tr><tr><td>Total Expenses</td><td>£31,706</td><td>£31,861</td><td>£32,049</td><td>£32,242</td><td>£32,454</td><td>£160,312</td></tr><tr><td>Profit Before Tax</td><td>£6,094</td><td>£6,506</td><td>£7,277</td><td>£8,068</td><td>£9,065</td><td>£37,009</td></tr><tr><td>Profit After Tax      </td><td>£4,936</td><td>£5,270</td><td>£5,894</td><td>£6,535</td><td>£7,343</td><td>£29,977</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,920</td><td>£21,278</td><td>£28,314</td><td>£61,524</td></tr><tr><td>Net Return</td><td>£4,942</td><td>£5,275</td><td>£17,815</td><td>£27,813</td><td>£35,657</td><td>£91,501</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>