<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>£38,304</td><td>£38,879</td><td>£39,851</td><td>£40,847</td><td>£42,072</td><td>£199,952</td></tr><tr><td>Total Expenses</td><td>£29,633</td><td>£29,737</td><td>£29,877</td><td>£30,021</td><td>£30,186</td><td>£149,454</td></tr><tr><td>Profit Before Tax</td><td>£8,671</td><td>£9,142</td><td>£9,973</td><td>£10,826</td><td>£11,886</td><td>£50,499</td></tr><tr><td>Profit After Tax      </td><td>£7,023</td><td>£7,405</td><td>£8,079</td><td>£8,769</td><td>£9,628</td><td>£40,904</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,999</td><td>£21,419</td><td>£28,502</td><td>£61,932</td></tr><tr><td>Net Return</td><td>£7,029</td><td>£7,411</td><td>£20,078</td><td>£30,188</td><td>£38,130</td><td>£102,836</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>