<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>£36,924</td><td>£37,478</td><td>£38,415</td><td>£39,375</td><td>£40,556</td><td>£192,748</td></tr><tr><td>Total Expenses</td><td>£27,995</td><td>£28,062</td><td>£28,167</td><td>£28,274</td><td>£28,403</td><td>£140,901</td></tr><tr><td>Profit Before Tax</td><td>£8,929</td><td>£9,416</td><td>£10,248</td><td>£11,101</td><td>£12,154</td><td>£51,848</td></tr><tr><td>Profit After Tax      </td><td>£7,232</td><td>£7,627</td><td>£8,301</td><td>£8,992</td><td>£9,845</td><td>£41,997</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£7,238</td><td>£7,633</td><td>£20,300</td><td>£30,411</td><td>£38,347</td><td>£103,928</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>