<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>£42,804</td><td>£43,446</td><td>£44,532</td><td>£45,646</td><td>£47,015</td><td>£223,443</td></tr><tr><td>Total Expenses</td><td>£30,085</td><td>£30,196</td><td>£30,347</td><td>£30,502</td><td>£30,682</td><td>£151,813</td></tr><tr><td>Profit Before Tax</td><td>£12,719</td><td>£13,250</td><td>£14,185</td><td>£15,143</td><td>£16,333</td><td>£71,630</td></tr><tr><td>Profit After Tax      </td><td>£10,302</td><td>£10,733</td><td>£11,490</td><td>£12,266</td><td>£13,230</td><td>£58,020</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£10,308</td><td>£10,739</td><td>£23,490</td><td>£33,686</td><td>£41,734</td><td>£119,958</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>