<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>£35,904</td><td>£36,443</td><td>£37,354</td><td>£38,287</td><td>£39,436</td><td>£187,424</td></tr><tr><td>Total Expenses</td><td>£27,412</td><td>£27,512</td><td>£27,646</td><td>£27,783</td><td>£27,940</td><td>£138,292</td></tr><tr><td>Profit Before Tax</td><td>£8,492</td><td>£8,931</td><td>£9,708</td><td>£10,505</td><td>£11,496</td><td>£49,132</td></tr><tr><td>Profit After Tax      </td><td>£6,879</td><td>£7,234</td><td>£7,864</td><td>£8,509</td><td>£9,312</td><td>£39,797</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,000</td><td>£19,635</td><td>£26,129</td><td>£56,776</td></tr><tr><td>Net Return</td><td>£6,884</td><td>£7,240</td><td>£18,864</td><td>£28,144</td><td>£35,441</td><td>£96,573</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>16%</td><td>20%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>