<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>£39,708</td><td>£40,304</td><td>£41,311</td><td>£42,344</td><td>£43,614</td><td>£207,281</td></tr><tr><td>Total Expenses</td><td>£30,371</td><td>£30,476</td><td>£30,620</td><td>£30,767</td><td>£30,937</td><td>£153,172</td></tr><tr><td>Profit Before Tax</td><td>£9,337</td><td>£9,827</td><td>£10,691</td><td>£11,577</td><td>£12,677</td><td>£54,109</td></tr><tr><td>Profit After Tax      </td><td>£7,563</td><td>£7,960</td><td>£8,660</td><td>£9,377</td><td>£10,269</td><td>£43,828</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,300</td><td>£21,956</td><td>£29,217</td><td>£63,486</td></tr><tr><td>Net Return</td><td>£7,569</td><td>£7,966</td><td>£20,960</td><td>£31,333</td><td>£39,486</td><td>£107,314</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>