<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>£38,676</td><td>£39,256</td><td>£40,238</td><td>£41,243</td><td>£42,481</td><td>£201,894</td></tr><tr><td>Total Expenses</td><td>£29,633</td><td>£29,737</td><td>£29,878</td><td>£30,023</td><td>£30,189</td><td>£149,459</td></tr><tr><td>Profit Before Tax</td><td>£9,043</td><td>£9,519</td><td>£10,360</td><td>£11,221</td><td>£12,292</td><td>£52,435</td></tr><tr><td>Profit After Tax      </td><td>£7,325</td><td>£7,711</td><td>£8,391</td><td>£9,089</td><td>£9,956</td><td>£42,472</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,980</td><td>£21,385</td><td>£28,457</td><td>£61,834</td></tr><tr><td>Net Return</td><td>£7,331</td><td>£7,717</td><td>£20,371</td><td>£30,474</td><td>£38,413</td><td>£104,306</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>