<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>£38,352</td><td>£38,927</td><td>£39,900</td><td>£40,898</td><td>£42,125</td><td>£200,203</td></tr><tr><td>Total Expenses</td><td>£29,620</td><td>£29,724</td><td>£29,864</td><td>£30,008</td><td>£30,173</td><td>£149,389</td></tr><tr><td>Profit Before Tax</td><td>£8,732</td><td>£9,203</td><td>£10,036</td><td>£10,890</td><td>£11,952</td><td>£50,813</td></tr><tr><td>Profit After Tax      </td><td>£7,073</td><td>£7,455</td><td>£8,129</td><td>£8,821</td><td>£9,681</td><td>£41,159</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,990</td><td>£21,403</td><td>£28,481</td><td>£61,886</td></tr><tr><td>Net Return</td><td>£7,079</td><td>£7,461</td><td>£20,120</td><td>£30,224</td><td>£38,162</td><td>£103,044</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>