<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>£36,912</td><td>£37,466</td><td>£38,402</td><td>£39,362</td><td>£40,543</td><td>£192,686</td></tr><tr><td>Total Expenses</td><td>£29,492</td><td>£29,594</td><td>£29,730</td><td>£29,870</td><td>£30,031</td><td>£148,717</td></tr><tr><td>Profit Before Tax</td><td>£7,420</td><td>£7,872</td><td>£8,672</td><td>£9,492</td><td>£10,512</td><td>£43,969</td></tr><tr><td>Profit After Tax      </td><td>£6,010</td><td>£6,376</td><td>£7,024</td><td>£7,689</td><td>£8,515</td><td>£35,615</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,998</td><td>£21,417</td><td>£28,500</td><td>£61,927</td></tr><tr><td>Net Return</td><td>£6,016</td><td>£6,382</td><td>£19,023</td><td>£29,106</td><td>£37,015</td><td>£97,541</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>