<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>£40,200</td><td>£40,803</td><td>£41,823</td><td>£42,869</td><td>£44,155</td><td>£209,849</td></tr><tr><td>Total Expenses</td><td>£28,325</td><td>£28,397</td><td>£28,510</td><td>£28,625</td><td>£28,764</td><td>£142,621</td></tr><tr><td>Profit Before Tax</td><td>£11,875</td><td>£12,406</td><td>£13,314</td><td>£14,244</td><td>£15,390</td><td>£67,229</td></tr><tr><td>Profit After Tax      </td><td>£9,619</td><td>£10,049</td><td>£10,784</td><td>£11,537</td><td>£12,466</td><td>£54,455</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£9,625</td><td>£10,055</td><td>£22,784</td><td>£32,958</td><td>£40,971</td><td>£116,392</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>17%</td><td>21%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>