<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>£41,496</td><td>£42,118</td><td>£43,171</td><td>£44,251</td><td>£45,578</td><td>£216,615</td></tr><tr><td>Total Expenses</td><td>£31,938</td><td>£32,047</td><td>£32,195</td><td>£32,347</td><td>£32,522</td><td>£161,048</td></tr><tr><td>Profit Before Tax</td><td>£9,558</td><td>£10,072</td><td>£10,977</td><td>£11,904</td><td>£13,056</td><td>£55,566</td></tr><tr><td>Profit After Tax      </td><td>£7,742</td><td>£8,158</td><td>£8,891</td><td>£9,642</td><td>£10,575</td><td>£45,009</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£7,748</td><td>£8,165</td><td>£21,891</td><td>£32,848</td><td>£41,455</td><td>£112,107</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>