<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>£59,052</td><td>£59,938</td><td>£61,436</td><td>£62,972</td><td>£64,861</td><td>£308,259</td></tr><tr><td>Total Expenses</td><td>£44,605</td><td>£44,739</td><td>£44,932</td><td>£45,129</td><td>£45,361</td><td>£224,766</td></tr><tr><td>Profit Before Tax</td><td>£14,447</td><td>£15,199</td><td>£16,504</td><td>£17,843</td><td>£19,500</td><td>£83,493</td></tr><tr><td>Profit After Tax      </td><td>£11,702</td><td>£12,311</td><td>£13,368</td><td>£14,453</td><td>£15,795</td><td>£67,630</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£11,712</td><td>£12,320</td><td>£31,869</td><td>£47,476</td><td>£59,740</td><td>£163,116</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>52%</td></tr></tbody></table></div></div></template></turbo-stream>