<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>£39,516</td><td>£40,109</td><td>£41,111</td><td>£42,139</td><td>£43,403</td><td>£206,279</td></tr><tr><td>Total Expenses</td><td>£30,451</td><td>£30,556</td><td>£30,699</td><td>£30,846</td><td>£31,015</td><td>£153,568</td></tr><tr><td>Profit Before Tax</td><td>£9,065</td><td>£9,553</td><td>£10,412</td><td>£11,293</td><td>£12,388</td><td>£52,711</td></tr><tr><td>Profit After Tax      </td><td>£7,343</td><td>£7,738</td><td>£8,434</td><td>£9,147</td><td>£10,035</td><td>£42,696</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,350</td><td>£22,045</td><td>£29,336</td><td>£63,744</td></tr><tr><td>Net Return</td><td>£7,349</td><td>£7,744</td><td>£20,784</td><td>£31,193</td><td>£39,370</td><td>£106,440</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>