<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>£36,156</td><td>£36,698</td><td>£37,616</td><td>£38,556</td><td>£39,713</td><td>£188,739</td></tr><tr><td>Total Expenses</td><td>£28,032</td><td>£28,132</td><td>£28,267</td><td>£28,405</td><td>£28,563</td><td>£141,399</td></tr><tr><td>Profit Before Tax</td><td>£8,124</td><td>£8,566</td><td>£9,349</td><td>£10,151</td><td>£11,150</td><td>£47,340</td></tr><tr><td>Profit After Tax      </td><td>£6,580</td><td>£6,939</td><td>£7,573</td><td>£8,223</td><td>£9,031</td><td>£38,346</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,300</td><td>£20,171</td><td>£26,842</td><td>£58,324</td></tr><tr><td>Net Return</td><td>£6,586</td><td>£6,944</td><td>£18,873</td><td>£28,394</td><td>£35,873</td><td>£96,670</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>