<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>£43,908</td><td>£44,567</td><td>£45,681</td><td>£46,823</td><td>£48,227</td><td>£229,206</td></tr><tr><td>Total Expenses</td><td>£33,242</td><td>£33,351</td><td>£33,502</td><td>£33,658</td><td>£33,838</td><td>£167,590</td></tr><tr><td>Profit Before Tax</td><td>£10,666</td><td>£11,216</td><td>£12,178</td><td>£13,165</td><td>£14,389</td><td>£61,615</td></tr><tr><td>Profit After Tax      </td><td>£8,640</td><td>£9,085</td><td>£9,865</td><td>£10,664</td><td>£11,655</td><td>£49,908</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,600</td><td>£24,276</td><td>£32,305</td><td>£70,195</td></tr><tr><td>Net Return</td><td>£8,646</td><td>£9,092</td><td>£23,465</td><td>£34,940</td><td>£43,961</td><td>£120,104</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>