<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>£41,844</td><td>£42,472</td><td>£43,533</td><td>£44,622</td><td>£45,960</td><td>£218,431</td></tr><tr><td>Total Expenses</td><td>£33,163</td><td>£33,272</td><td>£33,421</td><td>£33,574</td><td>£33,751</td><td>£167,181</td></tr><tr><td>Profit Before Tax</td><td>£8,681</td><td>£9,199</td><td>£10,112</td><td>£11,048</td><td>£12,210</td><td>£51,250</td></tr><tr><td>Profit After Tax      </td><td>£7,031</td><td>£7,452</td><td>£8,191</td><td>£8,949</td><td>£9,890</td><td>£41,512</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£7,038</td><td>£7,458</td><td>£21,791</td><td>£33,225</td><td>£42,195</td><td>£111,708</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>