<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>£36,996</td><td>£37,551</td><td>£38,490</td><td>£39,452</td><td>£40,636</td><td>£193,124</td></tr><tr><td>Total Expenses</td><td>£28,433</td><td>£28,535</td><td>£28,672</td><td>£28,812</td><td>£28,973</td><td>£143,425</td></tr><tr><td>Profit Before Tax</td><td>£8,563</td><td>£9,016</td><td>£9,818</td><td>£10,640</td><td>£11,663</td><td>£49,700</td></tr><tr><td>Profit After Tax      </td><td>£6,936</td><td>£7,303</td><td>£7,953</td><td>£8,619</td><td>£9,447</td><td>£40,257</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,460</td><td>£20,457</td><td>£27,222</td><td>£59,150</td></tr><tr><td>Net Return</td><td>£6,941</td><td>£7,309</td><td>£19,413</td><td>£29,075</td><td>£36,669</td><td>£99,407</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>