<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>£36,804</td><td>£37,356</td><td>£38,290</td><td>£39,247</td><td>£40,425</td><td>£192,122</td></tr><tr><td>Total Expenses</td><td>£30,887</td><td>£31,048</td><td>£31,240</td><td>£31,436</td><td>£31,652</td><td>£156,264</td></tr><tr><td>Profit Before Tax</td><td>£5,917</td><td>£6,308</td><td>£7,050</td><td>£7,811</td><td>£8,772</td><td>£35,858</td></tr><tr><td>Profit After Tax      </td><td>£4,793</td><td>£5,110</td><td>£5,710</td><td>£6,327</td><td>£7,106</td><td>£29,045</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,400</td><td>£20,349</td><td>£27,079</td><td>£58,840</td></tr><tr><td>Net Return</td><td>£4,798</td><td>£5,115</td><td>£17,111</td><td>£26,676</td><td>£34,185</td><td>£87,885</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>47%</td></tr></tbody></table></div></div></template></turbo-stream>