<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>£41,880</td><td>£42,508</td><td>£43,571</td><td>£44,660</td><td>£46,000</td><td>£218,619</td></tr><tr><td>Total Expenses</td><td>£30,985</td><td>£31,094</td><td>£31,243</td><td>£31,396</td><td>£31,572</td><td>£156,290</td></tr><tr><td>Profit Before Tax</td><td>£10,895</td><td>£11,415</td><td>£12,328</td><td>£13,264</td><td>£14,428</td><td>£62,330</td></tr><tr><td>Profit After Tax      </td><td>£8,825</td><td>£9,246</td><td>£9,986</td><td>£10,744</td><td>£11,686</td><td>£50,487</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£8,831</td><td>£9,252</td><td>£22,486</td><td>£33,057</td><td>£41,379</td><td>£115,005</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>