<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>£37,836</td><td>£38,404</td><td>£39,364</td><td>£40,348</td><td>£41,558</td><td>£197,509</td></tr><tr><td>Total Expenses</td><td>£31,317</td><td>£31,472</td><td>£31,660</td><td>£31,853</td><td>£32,065</td><td>£158,368</td></tr><tr><td>Profit Before Tax</td><td>£6,519</td><td>£6,931</td><td>£7,703</td><td>£8,495</td><td>£9,493</td><td>£39,141</td></tr><tr><td>Profit After Tax      </td><td>£5,280</td><td>£5,614</td><td>£6,240</td><td>£6,881</td><td>£7,689</td><td>£31,704</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,720</td><td>£20,921</td><td>£27,839</td><td>£60,492</td></tr><tr><td>Net Return</td><td>£5,286</td><td>£5,620</td><td>£17,960</td><td>£27,801</td><td>£35,529</td><td>£92,196</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>