<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>£35,832</td><td>£36,369</td><td>£37,279</td><td>£38,211</td><td>£39,357</td><td>£187,048</td></tr><tr><td>Total Expenses</td><td>£27,603</td><td>£27,703</td><td>£27,836</td><td>£27,974</td><td>£28,131</td><td>£139,246</td></tr><tr><td>Profit Before Tax</td><td>£8,229</td><td>£8,667</td><td>£9,442</td><td>£10,237</td><td>£11,226</td><td>£47,802</td></tr><tr><td>Profit After Tax      </td><td>£6,666</td><td>£7,020</td><td>£7,648</td><td>£8,292</td><td>£9,093</td><td>£38,719</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,100</td><td>£19,814</td><td>£26,367</td><td>£57,292</td></tr><tr><td>Net Return</td><td>£6,671</td><td>£7,026</td><td>£18,748</td><td>£28,106</td><td>£35,460</td><td>£96,011</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>