<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>£42,480</td><td>£43,117</td><td>£44,195</td><td>£45,300</td><td>£46,659</td><td>£221,751</td></tr><tr><td>Total Expenses</td><td>£33,029</td><td>£33,138</td><td>£33,289</td><td>£33,443</td><td>£33,622</td><td>£166,522</td></tr><tr><td>Profit Before Tax</td><td>£9,451</td><td>£9,979</td><td>£10,906</td><td>£11,857</td><td>£13,037</td><td>£55,230</td></tr><tr><td>Profit After Tax      </td><td>£7,656</td><td>£8,083</td><td>£8,834</td><td>£9,604</td><td>£10,560</td><td>£44,736</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£7,662</td><td>£8,090</td><td>£22,334</td><td>£33,702</td><td>£42,628</td><td>£114,415</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>