<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>£38,520</td><td>£39,098</td><td>£40,075</td><td>£41,077</td><td>£42,309</td><td>£201,080</td></tr><tr><td>Total Expenses</td><td>£27,165</td><td>£27,234</td><td>£27,343</td><td>£27,454</td><td>£27,588</td><td>£136,784</td></tr><tr><td>Profit Before Tax</td><td>£11,355</td><td>£11,863</td><td>£12,732</td><td>£13,623</td><td>£14,722</td><td>£64,295</td></tr><tr><td>Profit After Tax      </td><td>£9,197</td><td>£9,609</td><td>£10,313</td><td>£11,035</td><td>£11,924</td><td>£52,079</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£9,203</td><td>£9,615</td><td>£21,813</td><td>£31,563</td><td>£39,241</td><td>£111,436</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>17%</td><td>21%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>