<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>£38,916</td><td>£39,500</td><td>£40,487</td><td>£41,499</td><td>£42,744</td><td>£203,147</td></tr><tr><td>Total Expenses</td><td>£30,014</td><td>£30,118</td><td>£30,260</td><td>£30,405</td><td>£30,572</td><td>£151,370</td></tr><tr><td>Profit Before Tax</td><td>£8,902</td><td>£9,381</td><td>£10,227</td><td>£11,094</td><td>£12,172</td><td>£51,777</td></tr><tr><td>Profit After Tax      </td><td>£7,211</td><td>£7,599</td><td>£8,284</td><td>£8,986</td><td>£9,859</td><td>£41,939</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,160</td><td>£21,706</td><td>£28,885</td><td>£62,763</td></tr><tr><td>Net Return</td><td>£7,217</td><td>£7,605</td><td>£20,444</td><td>£30,692</td><td>£38,744</td><td>£104,702</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>