<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>£34,860</td><td>£35,383</td><td>£36,267</td><td>£37,174</td><td>£38,289</td><td>£181,974</td></tr><tr><td>Total Expenses</td><td>£26,911</td><td>£27,009</td><td>£27,140</td><td>£27,275</td><td>£27,429</td><td>£135,763</td></tr><tr><td>Profit Before Tax</td><td>£7,950</td><td>£8,374</td><td>£9,127</td><td>£9,899</td><td>£10,860</td><td>£46,211</td></tr><tr><td>Profit After Tax      </td><td>£6,439</td><td>£6,783</td><td>£7,393</td><td>£8,019</td><td>£8,797</td><td>£37,431</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,800</td><td>£19,278</td><td>£25,654</td><td>£55,743</td></tr><tr><td>Net Return</td><td>£6,444</td><td>£6,788</td><td>£18,193</td><td>£27,297</td><td>£34,451</td><td>£93,174</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>