<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>£39,768</td><td>£40,365</td><td>£41,374</td><td>£42,408</td><td>£43,680</td><td>£207,594</td></tr><tr><td>Total Expenses</td><td>£29,357</td><td>£29,428</td><td>£29,540</td><td>£29,655</td><td>£29,792</td><td>£147,772</td></tr><tr><td>Profit Before Tax</td><td>£10,411</td><td>£10,936</td><td>£11,834</td><td>£12,753</td><td>£13,888</td><td>£59,822</td></tr><tr><td>Profit After Tax      </td><td>£8,433</td><td>£8,858</td><td>£9,585</td><td>£10,330</td><td>£11,249</td><td>£48,456</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,540</td><td>£22,384</td><td>£29,787</td><td>£64,724</td></tr><tr><td>Net Return</td><td>£8,439</td><td>£8,865</td><td>£22,125</td><td>£32,715</td><td>£41,036</td><td>£113,180</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>