<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>£30,001</td><td>£30,150</td><td>£30,331</td><td>£30,515</td><td>£30,719</td><td>£151,717</td></tr><tr><td>Profit Before Tax</td><td>£6,215</td><td>£6,609</td><td>£7,347</td><td>£8,105</td><td>£9,060</td><td>£37,335</td></tr><tr><td>Profit After Tax      </td><td>£5,034</td><td>£5,353</td><td>£5,951</td><td>£6,565</td><td>£7,338</td><td>£30,241</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>£5,040</td><td>£5,359</td><td>£17,172</td><td>£26,593</td><td>£33,990</td><td>£88,153</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>