<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>£38,412</td><td>£38,988</td><td>£39,963</td><td>£40,962</td><td>£42,191</td><td>£200,516</td></tr><tr><td>Total Expenses</td><td>£29,448</td><td>£29,551</td><td>£29,692</td><td>£29,836</td><td>£30,001</td><td>£148,528</td></tr><tr><td>Profit Before Tax</td><td>£8,964</td><td>£9,437</td><td>£10,271</td><td>£11,126</td><td>£12,190</td><td>£51,988</td></tr><tr><td>Profit After Tax      </td><td>£7,261</td><td>£7,644</td><td>£8,320</td><td>£9,012</td><td>£9,874</td><td>£42,110</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£61,421</td></tr><tr><td>Net Return</td><td>£7,267</td><td>£7,650</td><td>£20,220</td><td>£30,254</td><td>£38,141</td><td>£103,531</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>