<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>£44,340</td><td>£45,005</td><td>£46,130</td><td>£47,283</td><td>£48,702</td><td>£231,461</td></tr><tr><td>Total Expenses</td><td>£36,942</td><td>£37,122</td><td>£37,341</td><td>£37,564</td><td>£37,811</td><td>£186,780</td></tr><tr><td>Profit Before Tax</td><td>£7,398</td><td>£7,883</td><td>£8,790</td><td>£9,719</td><td>£10,891</td><td>£44,680</td></tr><tr><td>Profit After Tax      </td><td>£5,992</td><td>£6,385</td><td>£7,120</td><td>£7,873</td><td>£8,821</td><td>£36,191</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£5,999</td><td>£6,392</td><td>£21,020</td><td>£32,685</td><td>£41,839</td><td>£107,935</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>16%</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>