<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>£40,356</td><td>£40,961</td><td>£41,985</td><td>£43,035</td><td>£44,326</td><td>£210,664</td></tr><tr><td>Total Expenses</td><td>£30,832</td><td>£30,939</td><td>£31,084</td><td>£31,233</td><td>£31,405</td><td>£155,494</td></tr><tr><td>Profit Before Tax</td><td>£9,524</td><td>£10,022</td><td>£10,901</td><td>£11,802</td><td>£12,921</td><td>£55,170</td></tr><tr><td>Profit After Tax      </td><td>£7,714</td><td>£8,118</td><td>£8,830</td><td>£9,559</td><td>£10,466</td><td>£44,688</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£7,720</td><td>£8,124</td><td>£21,330</td><td>£31,872</td><td>£40,158</td><td>£109,205</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>