<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>£35,472</td><td>£36,004</td><td>£36,904</td><td>£37,827</td><td>£38,962</td><td>£185,169</td></tr><tr><td>Total Expenses</td><td>£27,547</td><td>£27,646</td><td>£27,779</td><td>£27,915</td><td>£28,071</td><td>£138,959</td></tr><tr><td>Profit Before Tax</td><td>£7,925</td><td>£8,358</td><td>£9,125</td><td>£9,911</td><td>£10,890</td><td>£46,210</td></tr><tr><td>Profit After Tax      </td><td>£6,419</td><td>£6,770</td><td>£7,391</td><td>£8,028</td><td>£8,821</td><td>£37,430</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,090</td><td>£19,796</td><td>£26,343</td><td>£57,240</td></tr><tr><td>Net Return</td><td>£6,425</td><td>£6,775</td><td>£18,481</td><td>£27,824</td><td>£35,164</td><td>£94,670</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>