<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>£55,272</td><td>£56,101</td><td>£57,504</td><td>£58,941</td><td>£60,709</td><td>£288,527</td></tr><tr><td>Total Expenses</td><td>£38,759</td><td>£38,853</td><td>£39,004</td><td>£39,159</td><td>£39,347</td><td>£195,123</td></tr><tr><td>Profit Before Tax</td><td>£16,513</td><td>£17,248</td><td>£18,499</td><td>£19,782</td><td>£21,363</td><td>£93,404</td></tr><tr><td>Profit After Tax      </td><td>£13,375</td><td>£13,971</td><td>£14,984</td><td>£16,023</td><td>£17,304</td><td>£75,658</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£13,384</td><td>£13,979</td><td>£31,485</td><td>£45,477</td><td>£56,497</td><td>£160,821</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>