<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>£41,376</td><td>£41,997</td><td>£43,047</td><td>£44,123</td><td>£45,446</td><td>£215,988</td></tr><tr><td>Total Expenses</td><td>£29,149</td><td>£29,257</td><td>£29,405</td><td>£29,557</td><td>£29,732</td><td>£147,100</td></tr><tr><td>Profit Before Tax</td><td>£12,227</td><td>£12,739</td><td>£13,641</td><td>£14,566</td><td>£15,715</td><td>£68,889</td></tr><tr><td>Profit After Tax      </td><td>£9,904</td><td>£10,319</td><td>£11,050</td><td>£11,799</td><td>£12,729</td><td>£55,800</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£9,910</td><td>£10,325</td><td>£22,650</td><td>£32,505</td><td>£40,283</td><td>£115,672</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>17%</td><td>21%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>