<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>£40,224</td><td>£40,827</td><td>£41,848</td><td>£42,894</td><td>£44,181</td><td>£209,975</td></tr><tr><td>Total Expenses</td><td>£31,018</td><td>£31,124</td><td>£31,269</td><td>£31,418</td><td>£31,589</td><td>£156,417</td></tr><tr><td>Profit Before Tax</td><td>£9,206</td><td>£9,703</td><td>£10,579</td><td>£11,477</td><td>£12,592</td><td>£53,558</td></tr><tr><td>Profit After Tax      </td><td>£7,457</td><td>£7,860</td><td>£8,569</td><td>£9,296</td><td>£10,200</td><td>£43,382</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£7,463</td><td>£7,866</td><td>£21,169</td><td>£31,788</td><td>£40,129</td><td>£108,416</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>