<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>£38,700</td><td>£39,280</td><td>£40,263</td><td>£41,269</td><td>£42,507</td><td>£202,019</td></tr><tr><td>Total Expenses</td><td>£29,873</td><td>£29,977</td><td>£30,119</td><td>£30,263</td><td>£30,430</td><td>£150,662</td></tr><tr><td>Profit Before Tax</td><td>£8,827</td><td>£9,303</td><td>£10,144</td><td>£11,006</td><td>£12,078</td><td>£51,357</td></tr><tr><td>Profit After Tax      </td><td>£7,150</td><td>£7,535</td><td>£8,217</td><td>£8,915</td><td>£9,783</td><td>£41,599</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,100</td><td>£21,599</td><td>£28,742</td><td>£62,453</td></tr><tr><td>Net Return</td><td>£7,156</td><td>£7,542</td><td>£20,317</td><td>£30,514</td><td>£38,525</td><td>£104,053</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>