<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>£41,520</td><td>£42,143</td><td>£43,196</td><td>£44,276</td><td>£45,605</td><td>£216,740</td></tr><tr><td>Total Expenses</td><td>£31,901</td><td>£32,009</td><td>£32,158</td><td>£32,310</td><td>£32,485</td><td>£160,863</td></tr><tr><td>Profit Before Tax</td><td>£9,619</td><td>£10,133</td><td>£11,039</td><td>£11,967</td><td>£13,120</td><td>£55,877</td></tr><tr><td>Profit After Tax      </td><td>£7,791</td><td>£8,208</td><td>£8,941</td><td>£9,693</td><td>£10,627</td><td>£45,261</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,980</td><td>£23,170</td><td>£30,832</td><td>£66,995</td></tr><tr><td>Net Return</td><td>£7,798</td><td>£8,215</td><td>£21,922</td><td>£32,863</td><td>£41,459</td><td>£112,256</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>