<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>£40,620</td><td>£41,229</td><td>£42,260</td><td>£43,317</td><td>£44,616</td><td>£212,042</td></tr><tr><td>Total Expenses</td><td>£30,748</td><td>£30,820</td><td>£30,934</td><td>£31,050</td><td>£31,191</td><td>£154,743</td></tr><tr><td>Profit Before Tax</td><td>£9,873</td><td>£10,409</td><td>£11,326</td><td>£12,266</td><td>£13,425</td><td>£57,299</td></tr><tr><td>Profit After Tax      </td><td>£7,997</td><td>£8,432</td><td>£9,174</td><td>£9,936</td><td>£10,874</td><td>£46,413</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,200</td><td>£23,562</td><td>£31,355</td><td>£68,131</td></tr><tr><td>Net Return</td><td>£8,003</td><td>£8,438</td><td>£22,375</td><td>£33,498</td><td>£42,229</td><td>£114,543</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>