<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>£45,660</td><td>£46,345</td><td>£47,504</td><td>£48,691</td><td>£50,152</td><td>£238,351</td></tr><tr><td>Total Expenses</td><td>£37,434</td><td>£37,601</td><td>£37,810</td><td>£38,023</td><td>£38,260</td><td>£189,128</td></tr><tr><td>Profit Before Tax</td><td>£8,226</td><td>£8,744</td><td>£9,694</td><td>£10,668</td><td>£11,891</td><td>£49,224</td></tr><tr><td>Profit After Tax      </td><td>£6,663</td><td>£7,082</td><td>£7,852</td><td>£8,641</td><td>£9,632</td><td>£39,871</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,400</td><td>£25,704</td><td>£34,205</td><td>£74,324</td></tr><tr><td>Net Return</td><td>£6,670</td><td>£7,090</td><td>£22,252</td><td>£34,346</td><td>£43,837</td><td>£114,195</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>47%</td></tr></tbody></table></div></div></template></turbo-stream>