<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>£37,764</td><td>£38,330</td><td>£39,289</td><td>£40,271</td><td>£41,479</td><td>£197,133</td></tr><tr><td>Total Expenses</td><td>£29,581</td><td>£29,684</td><td>£29,823</td><td>£29,965</td><td>£30,128</td><td>£149,182</td></tr><tr><td>Profit Before Tax</td><td>£8,183</td><td>£8,646</td><td>£9,466</td><td>£10,306</td><td>£11,351</td><td>£47,952</td></tr><tr><td>Profit After Tax      </td><td>£6,628</td><td>£7,004</td><td>£7,667</td><td>£8,348</td><td>£9,194</td><td>£38,841</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£6,634</td><td>£7,010</td><td>£19,668</td><td>£29,768</td><td>£37,699</td><td>£100,778</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>