<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>£38,160</td><td>£38,732</td><td>£39,701</td><td>£40,693</td><td>£41,914</td><td>£199,200</td></tr><tr><td>Total Expenses</td><td>£29,264</td><td>£29,367</td><td>£29,507</td><td>£29,650</td><td>£29,815</td><td>£147,603</td></tr><tr><td>Profit Before Tax</td><td>£8,896</td><td>£9,365</td><td>£10,194</td><td>£11,043</td><td>£12,099</td><td>£51,597</td></tr><tr><td>Profit After Tax      </td><td>£7,206</td><td>£7,586</td><td>£8,257</td><td>£8,945</td><td>£9,800</td><td>£41,794</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,820</td><td>£21,099</td><td>£28,077</td><td>£61,008</td></tr><tr><td>Net Return</td><td>£7,212</td><td>£7,592</td><td>£20,077</td><td>£30,044</td><td>£37,877</td><td>£102,802</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>