<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>£38,460</td><td>£39,037</td><td>£40,013</td><td>£41,013</td><td>£42,244</td><td>£200,766</td></tr><tr><td>Total Expenses</td><td>£29,143</td><td>£29,212</td><td>£29,320</td><td>£29,431</td><td>£29,565</td><td>£146,672</td></tr><tr><td>Profit Before Tax</td><td>£9,317</td><td>£9,825</td><td>£10,692</td><td>£11,582</td><td>£12,678</td><td>£54,095</td></tr><tr><td>Profit After Tax      </td><td>£7,547</td><td>£7,958</td><td>£8,661</td><td>£9,381</td><td>£10,270</td><td>£43,817</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>£7,553</td><td>£7,964</td><td>£21,161</td><td>£31,694</td><td>£39,962</td><td>£108,334</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>