<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>£38,388</td><td>£38,964</td><td>£39,938</td><td>£40,936</td><td>£42,164</td><td>£200,391</td></tr><tr><td>Total Expenses</td><td>£29,644</td><td>£29,747</td><td>£29,888</td><td>£30,031</td><td>£30,197</td><td>£149,507</td></tr><tr><td>Profit Before Tax</td><td>£8,744</td><td>£9,216</td><td>£10,050</td><td>£10,905</td><td>£11,968</td><td>£50,883</td></tr><tr><td>Profit After Tax      </td><td>£7,083</td><td>£7,465</td><td>£8,141</td><td>£8,833</td><td>£9,694</td><td>£41,215</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£7,089</td><td>£7,471</td><td>£20,141</td><td>£30,253</td><td>£38,198</td><td>£103,153</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>