<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>£42,600</td><td>£43,239</td><td>£44,320</td><td>£45,428</td><td>£46,791</td><td>£222,378</td></tr><tr><td>Total Expenses</td><td>£30,462</td><td>£30,571</td><td>£30,723</td><td>£30,877</td><td>£31,056</td><td>£153,689</td></tr><tr><td>Profit Before Tax</td><td>£12,138</td><td>£12,668</td><td>£13,597</td><td>£14,551</td><td>£15,735</td><td>£68,689</td></tr><tr><td>Profit After Tax      </td><td>£9,832</td><td>£10,261</td><td>£11,014</td><td>£11,786</td><td>£12,745</td><td>£55,638</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,200</td><td>£21,777</td><td>£28,979</td><td>£62,969</td></tr><tr><td>Net Return</td><td>£9,838</td><td>£10,267</td><td>£23,214</td><td>£33,563</td><td>£41,724</td><td>£118,607</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>17%</td><td>21%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>