<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>£35,376</td><td>£35,907</td><td>£36,804</td><td>£37,724</td><td>£38,856</td><td>£184,668</td></tr><tr><td>Total Expenses</td><td>£28,349</td><td>£28,448</td><td>£28,581</td><td>£28,716</td><td>£28,872</td><td>£142,966</td></tr><tr><td>Profit Before Tax</td><td>£7,027</td><td>£7,459</td><td>£8,224</td><td>£9,008</td><td>£9,984</td><td>£41,702</td></tr><tr><td>Profit After Tax      </td><td>£5,692</td><td>£6,042</td><td>£6,661</td><td>£7,296</td><td>£8,087</td><td>£33,778</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,499</td><td>£20,526</td><td>£27,314</td><td>£59,351</td></tr><tr><td>Net Return</td><td>£5,698</td><td>£6,047</td><td>£18,160</td><td>£27,823</td><td>£35,401</td><td>£93,130</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>