<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>£33,516</td><td>£34,019</td><td>£34,869</td><td>£35,741</td><td>£36,813</td><td>£174,958</td></tr><tr><td>Total Expenses</td><td>£24,681</td><td>£24,743</td><td>£24,839</td><td>£24,937</td><td>£25,055</td><td>£124,254</td></tr><tr><td>Profit Before Tax</td><td>£8,835</td><td>£9,276</td><td>£10,031</td><td>£10,804</td><td>£11,759</td><td>£50,705</td></tr><tr><td>Profit After Tax      </td><td>£7,156</td><td>£7,514</td><td>£8,125</td><td>£8,751</td><td>£9,524</td><td>£41,071</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£54,195</td></tr><tr><td>Net Return</td><td>£7,162</td><td>£7,519</td><td>£18,625</td><td>£27,494</td><td>£34,466</td><td>£95,266</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>