<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>£42,936</td><td>£43,580</td><td>£44,670</td><td>£45,786</td><td>£47,160</td><td>£224,132</td></tr><tr><td>Total Expenses</td><td>£32,677</td><td>£32,788</td><td>£32,940</td><td>£33,095</td><td>£33,275</td><td>£164,776</td></tr><tr><td>Profit Before Tax</td><td>£10,259</td><td>£10,792</td><td>£11,730</td><td>£12,691</td><td>£13,885</td><td>£59,356</td></tr><tr><td>Profit After Tax      </td><td>£8,309</td><td>£8,742</td><td>£9,501</td><td>£10,280</td><td>£11,246</td><td>£48,078</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,300</td><td>£23,741</td><td>£31,592</td><td>£68,647</td></tr><tr><td>Net Return</td><td>£8,316</td><td>£8,748</td><td>£22,801</td><td>£34,021</td><td>£42,839</td><td>£116,725</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>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>