<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>£36,312</td><td>£36,857</td><td>£37,778</td><td>£38,723</td><td>£39,884</td><td>£189,554</td></tr><tr><td>Total Expenses</td><td>£27,539</td><td>£27,605</td><td>£27,708</td><td>£27,814</td><td>£27,941</td><td>£138,607</td></tr><tr><td>Profit Before Tax</td><td>£8,773</td><td>£9,251</td><td>£10,070</td><td>£10,909</td><td>£11,944</td><td>£50,946</td></tr><tr><td>Profit After Tax      </td><td>£7,106</td><td>£7,494</td><td>£8,157</td><td>£8,836</td><td>£9,674</td><td>£41,266</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,905</td></tr><tr><td>Net Return</td><td>£7,112</td><td>£7,499</td><td>£19,957</td><td>£29,900</td><td>£37,704</td><td>£102,171</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>