<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>£38,016</td><td>£38,586</td><td>£39,551</td><td>£40,540</td><td>£41,756</td><td>£198,449</td></tr><tr><td>Total Expenses</td><td>£29,428</td><td>£29,531</td><td>£29,671</td><td>£29,813</td><td>£29,978</td><td>£148,420</td></tr><tr><td>Profit Before Tax</td><td>£8,588</td><td>£9,055</td><td>£9,880</td><td>£10,726</td><td>£11,778</td><td>£50,028</td></tr><tr><td>Profit After Tax      </td><td>£6,956</td><td>£7,335</td><td>£8,003</td><td>£8,688</td><td>£9,540</td><td>£40,523</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,910</td><td>£21,260</td><td>£28,291</td><td>£61,473</td></tr><tr><td>Net Return</td><td>£6,962</td><td>£7,341</td><td>£19,913</td><td>£29,948</td><td>£37,831</td><td>£101,995</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>