<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>£42,936</td><td>£43,580</td><td>£44,670</td><td>£45,786</td><td>£47,160</td><td>£224,132</td></tr><tr><td>Total Expenses</td><td>£35,471</td><td>£35,646</td><td>£35,858</td><td>£36,075</td><td>£36,315</td><td>£179,365</td></tr><tr><td>Profit Before Tax</td><td>£7,465</td><td>£7,934</td><td>£8,811</td><td>£9,711</td><td>£10,845</td><td>£44,767</td></tr><tr><td>Profit After Tax      </td><td>£6,046</td><td>£6,426</td><td>£7,137</td><td>£7,866</td><td>£8,785</td><td>£36,261</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£6,053</td><td>£6,433</td><td>£20,438</td><td>£31,607</td><td>£40,377</td><td>£104,908</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>