<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>£37,128</td><td>£37,685</td><td>£38,627</td><td>£39,593</td><td>£40,781</td><td>£193,813</td></tr><tr><td>Total Expenses</td><td>£30,958</td><td>£31,116</td><td>£31,305</td><td>£31,499</td><td>£31,712</td><td>£156,589</td></tr><tr><td>Profit Before Tax</td><td>£6,170</td><td>£6,569</td><td>£7,322</td><td>£8,094</td><td>£9,068</td><td>£37,224</td></tr><tr><td>Profit After Tax      </td><td>£4,998</td><td>£5,321</td><td>£5,931</td><td>£6,556</td><td>£7,345</td><td>£30,151</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£5,004</td><td>£5,327</td><td>£17,431</td><td>£27,084</td><td>£34,662</td><td>£89,508</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>