<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>£43,128</td><td>£43,775</td><td>£44,869</td><td>£45,991</td><td>£47,371</td><td>£225,134</td></tr><tr><td>Total Expenses</td><td>£35,629</td><td>£35,804</td><td>£36,017</td><td>£36,235</td><td>£36,475</td><td>£180,160</td></tr><tr><td>Profit Before Tax</td><td>£7,499</td><td>£7,971</td><td>£8,852</td><td>£9,756</td><td>£10,895</td><td>£44,974</td></tr><tr><td>Profit After Tax      </td><td>£6,074</td><td>£6,456</td><td>£7,170</td><td>£7,903</td><td>£8,825</td><td>£36,429</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,360</td><td>£23,848</td><td>£31,735</td><td>£68,957</td></tr><tr><td>Net Return</td><td>£6,081</td><td>£6,463</td><td>£20,531</td><td>£31,751</td><td>£40,560</td><td>£105,386</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>