<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>£38,316</td><td>£38,891</td><td>£39,863</td><td>£40,860</td><td>£42,085</td><td>£200,015</td></tr><tr><td>Total Expenses</td><td>£29,597</td><td>£29,700</td><td>£29,841</td><td>£29,984</td><td>£30,149</td><td>£149,271</td></tr><tr><td>Profit Before Tax</td><td>£8,719</td><td>£9,190</td><td>£10,022</td><td>£10,875</td><td>£11,936</td><td>£50,743</td></tr><tr><td>Profit After Tax      </td><td>£7,062</td><td>£7,444</td><td>£8,118</td><td>£8,809</td><td>£9,668</td><td>£41,102</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,980</td><td>£21,385</td><td>£28,457</td><td>£61,834</td></tr><tr><td>Net Return</td><td>£7,068</td><td>£7,450</td><td>£20,098</td><td>£30,194</td><td>£38,125</td><td>£102,936</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>