<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>£40,716</td><td>£41,327</td><td>£42,360</td><td>£43,419</td><td>£44,721</td><td>£212,543</td></tr><tr><td>Total Expenses</td><td>£31,741</td><td>£31,848</td><td>£31,995</td><td>£32,144</td><td>£32,317</td><td>£160,046</td></tr><tr><td>Profit Before Tax</td><td>£8,975</td><td>£9,478</td><td>£10,365</td><td>£11,274</td><td>£12,404</td><td>£52,497</td></tr><tr><td>Profit After Tax      </td><td>£7,269</td><td>£7,677</td><td>£8,396</td><td>£9,132</td><td>£10,047</td><td>£42,522</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,940</td><td>£23,098</td><td>£30,737</td><td>£66,789</td></tr><tr><td>Net Return</td><td>£7,276</td><td>£7,684</td><td>£21,336</td><td>£32,231</td><td>£40,785</td><td>£109,311</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>