<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>£40,032</td><td>£40,632</td><td>£41,648</td><td>£42,689</td><td>£43,970</td><td>£208,972</td></tr><tr><td>Total Expenses</td><td>£33,105</td><td>£33,268</td><td>£33,467</td><td>£33,670</td><td>£33,894</td><td>£167,403</td></tr><tr><td>Profit Before Tax</td><td>£6,927</td><td>£7,364</td><td>£8,182</td><td>£9,020</td><td>£10,077</td><td>£41,570</td></tr><tr><td>Profit After Tax      </td><td>£5,611</td><td>£5,965</td><td>£6,627</td><td>£7,306</td><td>£8,162</td><td>£33,671</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,400</td><td>£22,134</td><td>£29,455</td><td>£64,002</td></tr><tr><td>Net Return</td><td>£5,617</td><td>£5,971</td><td>£19,027</td><td>£29,441</td><td>£37,617</td><td>£97,673</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>