<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>£42,600</td><td>£43,239</td><td>£44,320</td><td>£45,428</td><td>£46,791</td><td>£222,378</td></tr><tr><td>Total Expenses</td><td>£28,962</td><td>£29,037</td><td>£29,156</td><td>£29,278</td><td>£29,425</td><td>£145,856</td></tr><tr><td>Profit Before Tax</td><td>£13,638</td><td>£14,202</td><td>£15,164</td><td>£16,150</td><td>£17,366</td><td>£76,521</td></tr><tr><td>Profit After Tax      </td><td>£11,047</td><td>£11,504</td><td>£12,283</td><td>£13,082</td><td>£14,067</td><td>£61,982</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,200</td><td>£21,777</td><td>£28,979</td><td>£62,969</td></tr><tr><td>Net Return</td><td>£11,053</td><td>£11,510</td><td>£24,483</td><td>£34,859</td><td>£43,046</td><td>£124,951</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>12%</td><td>17%</td><td>21%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>