<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>£44,844</td><td>£45,517</td><td>£46,655</td><td>£47,821</td><td>£49,256</td><td>£234,092</td></tr><tr><td>Total Expenses</td><td>£36,602</td><td>£36,742</td><td>£36,924</td><td>£37,109</td><td>£37,320</td><td>£184,697</td></tr><tr><td>Profit Before Tax</td><td>£8,242</td><td>£8,775</td><td>£9,731</td><td>£10,712</td><td>£11,935</td><td>£49,394</td></tr><tr><td>Profit After Tax      </td><td>£6,676</td><td>£7,107</td><td>£7,882</td><td>£8,676</td><td>£9,668</td><td>£40,010</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,600</td><td>£26,062</td><td>£34,680</td><td>£75,357</td></tr><tr><td>Net Return</td><td>£6,683</td><td>£7,115</td><td>£22,482</td><td>£34,738</td><td>£44,348</td><td>£115,366</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</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>