<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>£39,240</td><td>£39,829</td><td>£40,824</td><td>£41,845</td><td>£43,100</td><td>£204,838</td></tr><tr><td>Total Expenses</td><td>£32,748</td><td>£32,909</td><td>£33,103</td><td>£33,302</td><td>£33,522</td><td>£165,585</td></tr><tr><td>Profit Before Tax</td><td>£6,492</td><td>£6,920</td><td>£7,721</td><td>£8,542</td><td>£9,578</td><td>£39,253</td></tr><tr><td>Profit After Tax      </td><td>£5,258</td><td>£5,605</td><td>£6,254</td><td>£6,919</td><td>£7,758</td><td>£31,795</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£5,265</td><td>£5,611</td><td>£18,554</td><td>£28,875</td><td>£36,975</td><td>£95,281</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>