<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>£37,116</td><td>£37,673</td><td>£38,615</td><td>£39,580</td><td>£40,767</td><td>£193,751</td></tr><tr><td>Total Expenses</td><td>£28,723</td><td>£28,825</td><td>£28,962</td><td>£29,102</td><td>£29,264</td><td>£144,876</td></tr><tr><td>Profit Before Tax</td><td>£8,393</td><td>£8,848</td><td>£9,653</td><td>£10,478</td><td>£11,504</td><td>£48,875</td></tr><tr><td>Profit After Tax      </td><td>£6,798</td><td>£7,167</td><td>£7,819</td><td>£8,487</td><td>£9,318</td><td>£39,589</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£6,804</td><td>£7,173</td><td>£19,419</td><td>£29,193</td><td>£36,872</td><td>£99,461</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>