<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>£41,544</td><td>£42,167</td><td>£43,221</td><td>£44,302</td><td>£45,631</td><td>£216,865</td></tr><tr><td>Total Expenses</td><td>£32,935</td><td>£33,043</td><td>£33,192</td><td>£33,344</td><td>£33,519</td><td>£166,033</td></tr><tr><td>Profit Before Tax</td><td>£8,609</td><td>£9,124</td><td>£10,030</td><td>£10,958</td><td>£12,112</td><td>£50,832</td></tr><tr><td>Profit After Tax      </td><td>£6,973</td><td>£7,390</td><td>£8,124</td><td>£8,876</td><td>£9,811</td><td>£41,174</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£6,980</td><td>£7,397</td><td>£21,624</td><td>£32,974</td><td>£41,878</td><td>£110,854</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>