<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>£34,884</td><td>£35,407</td><td>£36,292</td><td>£37,200</td><td>£38,316</td><td>£182,099</td></tr><tr><td>Total Expenses</td><td>£27,111</td><td>£27,210</td><td>£27,341</td><td>£27,476</td><td>£27,630</td><td>£136,768</td></tr><tr><td>Profit Before Tax</td><td>£7,773</td><td>£8,198</td><td>£8,951</td><td>£9,724</td><td>£10,686</td><td>£45,332</td></tr><tr><td>Profit After Tax      </td><td>£6,296</td><td>£6,640</td><td>£7,251</td><td>£7,876</td><td>£8,656</td><td>£36,719</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,900</td><td>£19,457</td><td>£25,892</td><td>£56,260</td></tr><tr><td>Net Return</td><td>£6,301</td><td>£6,646</td><td>£18,151</td><td>£27,333</td><td>£34,547</td><td>£92,978</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>20%</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>