<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>£41,496</td><td>£42,118</td><td>£43,171</td><td>£44,251</td><td>£45,578</td><td>£216,615</td></tr><tr><td>Total Expenses</td><td>£30,438</td><td>£30,512</td><td>£30,628</td><td>£30,747</td><td>£30,890</td><td>£153,216</td></tr><tr><td>Profit Before Tax</td><td>£11,058</td><td>£11,606</td><td>£12,543</td><td>£13,504</td><td>£14,688</td><td>£63,399</td></tr><tr><td>Profit After Tax      </td><td>£8,957</td><td>£9,401</td><td>£10,160</td><td>£10,938</td><td>£11,897</td><td>£51,353</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£8,963</td><td>£9,408</td><td>£23,160</td><td>£34,143</td><td>£42,777</td><td>£118,452</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>