<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>£36,420</td><td>£36,966</td><td>£37,890</td><td>£38,838</td><td>£40,003</td><td>£190,117</td></tr><tr><td>Total Expenses</td><td>£28,019</td><td>£28,119</td><td>£28,255</td><td>£28,393</td><td>£28,552</td><td>£141,339</td></tr><tr><td>Profit Before Tax</td><td>£8,401</td><td>£8,847</td><td>£9,636</td><td>£10,444</td><td>£11,450</td><td>£48,779</td></tr><tr><td>Profit After Tax      </td><td>£6,805</td><td>£7,166</td><td>£7,805</td><td>£8,460</td><td>£9,275</td><td>£39,511</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,280</td><td>£20,135</td><td>£26,794</td><td>£58,221</td></tr><tr><td>Net Return</td><td>£6,811</td><td>£7,172</td><td>£19,085</td><td>£28,595</td><td>£36,069</td><td>£97,732</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>