<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>£38,940</td><td>£39,524</td><td>£40,512</td><td>£41,525</td><td>£42,771</td><td>£203,272</td></tr><tr><td>Total Expenses</td><td>£28,596</td><td>£28,666</td><td>£28,775</td><td>£28,887</td><td>£29,023</td><td>£143,947</td></tr><tr><td>Profit Before Tax</td><td>£10,344</td><td>£10,858</td><td>£11,737</td><td>£12,638</td><td>£13,748</td><td>£59,325</td></tr><tr><td>Profit After Tax      </td><td>£8,379</td><td>£8,795</td><td>£9,507</td><td>£10,236</td><td>£11,136</td><td>£48,053</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,200</td><td>£21,777</td><td>£28,980</td><td>£62,969</td></tr><tr><td>Net Return</td><td>£8,385</td><td>£8,801</td><td>£21,707</td><td>£32,014</td><td>£40,115</td><td>£111,023</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>