<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>£38,352</td><td>£38,927</td><td>£39,900</td><td>£40,898</td><td>£42,125</td><td>£200,203</td></tr><tr><td>Total Expenses</td><td>£29,243</td><td>£29,347</td><td>£29,487</td><td>£29,631</td><td>£29,796</td><td>£147,505</td></tr><tr><td>Profit Before Tax</td><td>£9,109</td><td>£9,580</td><td>£10,413</td><td>£11,267</td><td>£12,329</td><td>£52,698</td></tr><tr><td>Profit After Tax      </td><td>£7,378</td><td>£7,760</td><td>£8,435</td><td>£9,126</td><td>£9,986</td><td>£42,685</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,800</td><td>£21,063</td><td>£28,029</td><td>£60,905</td></tr><tr><td>Net Return</td><td>£7,384</td><td>£7,766</td><td>£20,235</td><td>£30,190</td><td>£38,016</td><td>£103,590</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>