<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>£41,280</td><td>£41,899</td><td>£42,947</td><td>£44,020</td><td>£45,341</td><td>£215,487</td></tr><tr><td>Total Expenses</td><td>£31,718</td><td>£31,826</td><td>£31,974</td><td>£32,125</td><td>£32,300</td><td>£159,944</td></tr><tr><td>Profit Before Tax</td><td>£9,562</td><td>£10,073</td><td>£10,973</td><td>£11,895</td><td>£13,041</td><td>£55,543</td></tr><tr><td>Profit After Tax      </td><td>£7,745</td><td>£8,159</td><td>£8,888</td><td>£9,635</td><td>£10,563</td><td>£44,990</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>£7,751</td><td>£8,166</td><td>£21,788</td><td>£32,662</td><td>£41,206</td><td>£111,573</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>