<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>£37,452</td><td>£38,014</td><td>£38,964</td><td>£39,938</td><td>£41,136</td><td>£195,505</td></tr><tr><td>Total Expenses</td><td>£28,757</td><td>£28,859</td><td>£28,997</td><td>£29,138</td><td>£29,301</td><td>£145,051</td></tr><tr><td>Profit Before Tax</td><td>£8,695</td><td>£9,155</td><td>£9,967</td><td>£10,800</td><td>£11,836</td><td>£50,453</td></tr><tr><td>Profit After Tax      </td><td>£7,043</td><td>£7,415</td><td>£8,073</td><td>£8,748</td><td>£9,587</td><td>£40,867</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£7,049</td><td>£7,421</td><td>£19,674</td><td>£29,454</td><td>£37,141</td><td>£100,740</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>