<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>£36,924</td><td>£37,478</td><td>£38,415</td><td>£39,375</td><td>£40,556</td><td>£192,748</td></tr><tr><td>Total Expenses</td><td>£27,997</td><td>£28,064</td><td>£28,169</td><td>£28,276</td><td>£28,405</td><td>£140,911</td></tr><tr><td>Profit Before Tax</td><td>£8,927</td><td>£9,414</td><td>£10,246</td><td>£11,099</td><td>£12,152</td><td>£51,838</td></tr><tr><td>Profit After Tax      </td><td>£7,231</td><td>£7,625</td><td>£8,299</td><td>£8,991</td><td>£9,843</td><td>£41,988</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£7,237</td><td>£7,631</td><td>£20,300</td><td>£30,411</td><td>£38,348</td><td>£103,926</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>