<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>£40,680</td><td>£41,290</td><td>£42,322</td><td>£43,381</td><td>£44,682</td><td>£212,355</td></tr><tr><td>Total Expenses</td><td>£33,631</td><td>£33,797</td><td>£33,999</td><td>£34,205</td><td>£34,432</td><td>£170,064</td></tr><tr><td>Profit Before Tax</td><td>£7,049</td><td>£7,493</td><td>£8,324</td><td>£9,176</td><td>£10,250</td><td>£42,291</td></tr><tr><td>Profit After Tax      </td><td>£5,709</td><td>£6,069</td><td>£6,742</td><td>£7,432</td><td>£8,302</td><td>£34,256</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,930</td><td>£65,034</td></tr><tr><td>Net Return</td><td>£5,716</td><td>£6,076</td><td>£19,343</td><td>£29,924</td><td>£38,232</td><td>£99,290</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>