<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>£42,828</td><td>£43,470</td><td>£44,557</td><td>£45,671</td><td>£47,041</td><td>£223,568</td></tr><tr><td>Total Expenses</td><td>£33,895</td><td>£34,005</td><td>£34,156</td><td>£34,312</td><td>£34,491</td><td>£170,859</td></tr><tr><td>Profit Before Tax</td><td>£8,933</td><td>£9,466</td><td>£10,401</td><td>£11,359</td><td>£12,550</td><td>£52,709</td></tr><tr><td>Profit After Tax      </td><td>£7,236</td><td>£7,667</td><td>£8,425</td><td>£9,201</td><td>£10,165</td><td>£42,694</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,919</td><td>£24,846</td><td>£33,063</td><td>£71,842</td></tr><tr><td>Net Return</td><td>£7,243</td><td>£7,674</td><td>£22,344</td><td>£34,047</td><td>£43,228</td><td>£114,536</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>