<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>£35,388</td><td>£35,919</td><td>£36,817</td><td>£37,737</td><td>£38,869</td><td>£184,730</td></tr><tr><td>Total Expenses</td><td>£29,319</td><td>£29,465</td><td>£29,641</td><td>£29,822</td><td>£30,021</td><td>£148,268</td></tr><tr><td>Profit Before Tax</td><td>£6,069</td><td>£6,454</td><td>£7,176</td><td>£7,915</td><td>£8,848</td><td>£36,463</td></tr><tr><td>Profit After Tax      </td><td>£4,916</td><td>£5,228</td><td>£5,812</td><td>£6,411</td><td>£7,167</td><td>£29,535</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£10,960</td><td>£19,564</td><td>£26,034</td><td>£56,569</td></tr><tr><td>Net Return</td><td>£4,922</td><td>£5,233</td><td>£16,772</td><td>£25,975</td><td>£33,201</td><td>£86,104</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>