<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>£41,268</td><td>£41,887</td><td>£42,934</td><td>£44,008</td><td>£45,328</td><td>£215,425</td></tr><tr><td>Total Expenses</td><td>£31,717</td><td>£31,825</td><td>£31,973</td><td>£32,124</td><td>£32,299</td><td>£159,938</td></tr><tr><td>Profit Before Tax</td><td>£9,551</td><td>£10,062</td><td>£10,961</td><td>£11,884</td><td>£13,029</td><td>£55,487</td></tr><tr><td>Profit After Tax      </td><td>£7,736</td><td>£8,150</td><td>£8,879</td><td>£9,626</td><td>£10,554</td><td>£44,944</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£66,582</td></tr><tr><td>Net Return</td><td>£7,743</td><td>£8,157</td><td>£21,779</td><td>£32,653</td><td>£41,196</td><td>£111,527</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>