<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>£40,200</td><td>£40,803</td><td>£41,823</td><td>£42,869</td><td>£44,155</td><td>£209,849</td></tr><tr><td>Total Expenses</td><td>£29,825</td><td>£29,931</td><td>£30,076</td><td>£30,225</td><td>£30,396</td><td>£150,453</td></tr><tr><td>Profit Before Tax</td><td>£10,375</td><td>£10,872</td><td>£11,747</td><td>£12,644</td><td>£13,759</td><td>£59,396</td></tr><tr><td>Profit After Tax      </td><td>£8,404</td><td>£8,806</td><td>£9,515</td><td>£10,242</td><td>£11,145</td><td>£48,111</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>£8,410</td><td>£8,812</td><td>£21,515</td><td>£31,662</td><td>£39,649</td><td>£110,048</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>