<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>£45,072</td><td>£45,748</td><td>£46,892</td><td>£48,064</td><td>£49,506</td><td>£235,282</td></tr><tr><td>Total Expenses</td><td>£37,207</td><td>£37,390</td><td>£37,612</td><td>£37,839</td><td>£38,090</td><td>£188,139</td></tr><tr><td>Profit Before Tax</td><td>£7,865</td><td>£8,358</td><td>£9,280</td><td>£10,225</td><td>£11,416</td><td>£47,143</td></tr><tr><td>Profit After Tax      </td><td>£6,370</td><td>£6,770</td><td>£7,517</td><td>£8,282</td><td>£9,247</td><td>£38,186</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,960</td><td>£24,919</td><td>£33,160</td><td>£72,054</td></tr><tr><td>Net Return</td><td>£6,377</td><td>£6,777</td><td>£21,477</td><td>£33,201</td><td>£42,407</td><td>£110,240</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>