<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>£37,776</td><td>£38,343</td><td>£39,301</td><td>£40,284</td><td>£41,492</td><td>£197,196</td></tr><tr><td>Total Expenses</td><td>£28,987</td><td>£29,090</td><td>£29,229</td><td>£29,371</td><td>£29,535</td><td>£146,212</td></tr><tr><td>Profit Before Tax</td><td>£8,789</td><td>£9,253</td><td>£10,072</td><td>£10,913</td><td>£11,958</td><td>£50,984</td></tr><tr><td>Profit After Tax      </td><td>£7,119</td><td>£7,495</td><td>£8,159</td><td>£8,839</td><td>£9,686</td><td>£41,297</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£7,125</td><td>£7,500</td><td>£19,859</td><td>£29,724</td><td>£37,478</td><td>£101,685</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>