<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>£43,584</td><td>£44,238</td><td>£45,344</td><td>£46,477</td><td>£47,872</td><td>£227,514</td></tr><tr><td>Total Expenses</td><td>£33,987</td><td>£34,118</td><td>£34,290</td><td>£34,466</td><td>£34,666</td><td>£171,526</td></tr><tr><td>Profit Before Tax</td><td>£9,597</td><td>£10,120</td><td>£11,054</td><td>£12,012</td><td>£13,206</td><td>£55,989</td></tr><tr><td>Profit After Tax      </td><td>£7,774</td><td>£8,197</td><td>£8,954</td><td>£9,730</td><td>£10,697</td><td>£45,351</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£7,780</td><td>£8,204</td><td>£22,454</td><td>£33,828</td><td>£42,764</td><td>£115,030</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>