<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>£40,800</td><td>£41,412</td><td>£42,447</td><td>£43,508</td><td>£44,814</td><td>£212,982</td></tr><tr><td>Total Expenses</td><td>£31,869</td><td>£31,976</td><td>£32,122</td><td>£32,272</td><td>£32,446</td><td>£160,685</td></tr><tr><td>Profit Before Tax</td><td>£8,931</td><td>£9,436</td><td>£10,325</td><td>£11,236</td><td>£12,368</td><td>£52,296</td></tr><tr><td>Profit After Tax      </td><td>£7,234</td><td>£7,643</td><td>£8,363</td><td>£9,101</td><td>£10,018</td><td>£42,360</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>£7,241</td><td>£7,650</td><td>£21,363</td><td>£32,307</td><td>£40,898</td><td>£109,459</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>