<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>£38,088</td><td>£38,659</td><td>£39,626</td><td>£40,616</td><td>£41,835</td><td>£198,825</td></tr><tr><td>Total Expenses</td><td>£31,526</td><td>£31,682</td><td>£31,872</td><td>£32,065</td><td>£32,279</td><td>£159,424</td></tr><tr><td>Profit Before Tax</td><td>£6,562</td><td>£6,977</td><td>£7,754</td><td>£8,551</td><td>£9,556</td><td>£39,401</td></tr><tr><td>Profit After Tax      </td><td>£5,315</td><td>£5,651</td><td>£6,281</td><td>£6,927</td><td>£7,740</td><td>£31,915</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,905</td></tr><tr><td>Net Return</td><td>£5,321</td><td>£5,657</td><td>£18,081</td><td>£27,990</td><td>£35,770</td><td>£92,819</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>