<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>£40,944</td><td>£41,558</td><td>£42,597</td><td>£43,662</td><td>£44,972</td><td>£213,733</td></tr><tr><td>Total Expenses</td><td>£31,486</td><td>£31,594</td><td>£31,741</td><td>£31,891</td><td>£32,065</td><td>£158,777</td></tr><tr><td>Profit Before Tax</td><td>£9,458</td><td>£9,964</td><td>£10,856</td><td>£11,771</td><td>£12,907</td><td>£54,957</td></tr><tr><td>Profit After Tax      </td><td>£7,661</td><td>£8,071</td><td>£8,794</td><td>£9,535</td><td>£10,455</td><td>£44,515</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,405</td><td>£66,066</td></tr><tr><td>Net Return</td><td>£7,667</td><td>£8,078</td><td>£21,594</td><td>£32,383</td><td>£40,860</td><td>£110,581</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>