<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>£38,736</td><td>£39,317</td><td>£40,300</td><td>£41,307</td><td>£42,547</td><td>£202,207</td></tr><tr><td>Total Expenses</td><td>£28,185</td><td>£28,254</td><td>£28,364</td><td>£28,475</td><td>£28,610</td><td>£141,888</td></tr><tr><td>Profit Before Tax</td><td>£10,551</td><td>£11,063</td><td>£11,936</td><td>£12,832</td><td>£13,937</td><td>£60,319</td></tr><tr><td>Profit After Tax      </td><td>£8,547</td><td>£8,961</td><td>£9,669</td><td>£10,394</td><td>£11,289</td><td>£48,859</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£8,553</td><td>£8,967</td><td>£21,669</td><td>£31,814</td><td>£39,793</td><td>£110,796</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>