<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>£40,716</td><td>£41,327</td><td>£42,360</td><td>£43,419</td><td>£44,721</td><td>£212,543</td></tr><tr><td>Total Expenses</td><td>£30,047</td><td>£30,120</td><td>£30,234</td><td>£30,351</td><td>£30,492</td><td>£151,243</td></tr><tr><td>Profit Before Tax</td><td>£10,669</td><td>£11,207</td><td>£12,126</td><td>£13,068</td><td>£14,230</td><td>£61,300</td></tr><tr><td>Profit After Tax      </td><td>£8,642</td><td>£9,078</td><td>£9,822</td><td>£10,585</td><td>£11,526</td><td>£49,653</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,840</td><td>£22,920</td><td>£30,500</td><td>£66,273</td></tr><tr><td>Net Return</td><td>£8,648</td><td>£9,084</td><td>£22,662</td><td>£33,505</td><td>£42,026</td><td>£115,926</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>