<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>£48,096</td><td>£48,817</td><td>£50,038</td><td>£51,289</td><td>£52,827</td><td>£251,068</td></tr><tr><td>Total Expenses</td><td>£39,367</td><td>£39,555</td><td>£39,784</td><td>£40,019</td><td>£40,279</td><td>£199,004</td></tr><tr><td>Profit Before Tax</td><td>£8,729</td><td>£9,263</td><td>£10,254</td><td>£11,270</td><td>£12,548</td><td>£52,063</td></tr><tr><td>Profit After Tax      </td><td>£7,070</td><td>£7,503</td><td>£8,306</td><td>£9,129</td><td>£10,164</td><td>£42,171</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,900</td><td>£26,597</td><td>£35,393</td><td>£76,905</td></tr><tr><td>Net Return</td><td>£7,078</td><td>£7,510</td><td>£23,206</td><td>£35,726</td><td>£45,557</td><td>£119,077</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>17%</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>