<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>£37,344</td><td>£37,904</td><td>£38,852</td><td>£39,823</td><td>£41,018</td><td>£194,941</td></tr><tr><td>Total Expenses</td><td>£27,444</td><td>£27,512</td><td>£27,617</td><td>£27,725</td><td>£27,856</td><td>£138,154</td></tr><tr><td>Profit Before Tax</td><td>£9,900</td><td>£10,392</td><td>£11,234</td><td>£12,098</td><td>£13,162</td><td>£56,786</td></tr><tr><td>Profit After Tax      </td><td>£8,019</td><td>£8,418</td><td>£9,100</td><td>£9,799</td><td>£10,661</td><td>£45,997</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£60,389</td></tr><tr><td>Net Return</td><td>£8,025</td><td>£8,424</td><td>£20,800</td><td>£30,684</td><td>£38,453</td><td>£106,386</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>