<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>£38,412</td><td>£38,988</td><td>£39,963</td><td>£40,962</td><td>£42,191</td><td>£200,516</td></tr><tr><td>Total Expenses</td><td>£31,787</td><td>£31,944</td><td>£32,135</td><td>£32,330</td><td>£32,546</td><td>£160,742</td></tr><tr><td>Profit Before Tax</td><td>£6,625</td><td>£7,044</td><td>£7,828</td><td>£8,632</td><td>£9,645</td><td>£39,774</td></tr><tr><td>Profit After Tax      </td><td>£5,366</td><td>£5,706</td><td>£6,341</td><td>£6,992</td><td>£7,813</td><td>£32,217</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,899</td><td>£21,240</td><td>£28,265</td><td>£61,416</td></tr><tr><td>Net Return</td><td>£5,372</td><td>£5,711</td><td>£18,240</td><td>£28,232</td><td>£36,077</td><td>£93,633</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>9%</td><td>14%</td><td>18%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>