<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>£34,764</td><td>£35,285</td><td>£36,168</td><td>£37,072</td><td>£38,184</td><td>£181,473</td></tr><tr><td>Total Expenses</td><td>£26,393</td><td>£26,456</td><td>£26,555</td><td>£26,657</td><td>£26,779</td><td>£132,840</td></tr><tr><td>Profit Before Tax</td><td>£8,371</td><td>£8,829</td><td>£9,612</td><td>£10,415</td><td>£11,405</td><td>£48,633</td></tr><tr><td>Profit After Tax      </td><td>£6,781</td><td>£7,152</td><td>£7,786</td><td>£8,436</td><td>£9,238</td><td>£39,393</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>£6,786</td><td>£7,157</td><td>£19,086</td><td>£28,607</td><td>£36,080</td><td>£97,717</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>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>