<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>£38,124</td><td>£38,696</td><td>£39,663</td><td>£40,655</td><td>£41,874</td><td>£199,012</td></tr><tr><td>Total Expenses</td><td>£29,109</td><td>£29,178</td><td>£29,285</td><td>£29,396</td><td>£29,528</td><td>£146,496</td></tr><tr><td>Profit Before Tax</td><td>£9,015</td><td>£9,518</td><td>£10,378</td><td>£11,259</td><td>£12,346</td><td>£52,516</td></tr><tr><td>Profit After Tax      </td><td>£7,302</td><td>£7,709</td><td>£8,406</td><td>£9,120</td><td>£10,000</td><td>£42,538</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£7,308</td><td>£7,716</td><td>£20,906</td><td>£31,433</td><td>£39,693</td><td>£107,056</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>