<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>£36,348</td><td>£36,893</td><td>£37,816</td><td>£38,761</td><td>£39,924</td><td>£189,741</td></tr><tr><td>Total Expenses</td><td>£28,170</td><td>£28,271</td><td>£28,406</td><td>£28,544</td><td>£28,703</td><td>£142,094</td></tr><tr><td>Profit Before Tax</td><td>£8,178</td><td>£8,622</td><td>£9,410</td><td>£10,217</td><td>£11,221</td><td>£47,647</td></tr><tr><td>Profit After Tax      </td><td>£6,624</td><td>£6,984</td><td>£7,622</td><td>£8,275</td><td>£9,089</td><td>£38,594</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,360</td><td>£20,278</td><td>£26,984</td><td>£58,634</td></tr><tr><td>Net Return</td><td>£6,630</td><td>£6,990</td><td>£18,982</td><td>£28,553</td><td>£36,073</td><td>£97,228</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>