<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>£36,216</td><td>£36,759</td><td>£37,678</td><td>£38,620</td><td>£39,779</td><td>£189,052</td></tr><tr><td>Total Expenses</td><td>£27,879</td><td>£27,980</td><td>£28,114</td><td>£28,253</td><td>£28,411</td><td>£140,637</td></tr><tr><td>Profit Before Tax</td><td>£8,337</td><td>£8,780</td><td>£9,564</td><td>£10,368</td><td>£11,368</td><td>£48,416</td></tr><tr><td>Profit After Tax      </td><td>£6,753</td><td>£7,112</td><td>£7,747</td><td>£8,398</td><td>£9,208</td><td>£39,217</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,220</td><td>£20,028</td><td>£26,652</td><td>£57,911</td></tr><tr><td>Net Return</td><td>£6,758</td><td>£7,117</td><td>£18,967</td><td>£28,426</td><td>£35,860</td><td>£97,128</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>