<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>£45,660</td><td>£46,345</td><td>£47,504</td><td>£48,691</td><td>£50,152</td><td>£238,351</td></tr><tr><td>Total Expenses</td><td>£35,542</td><td>£35,666</td><td>£35,833</td><td>£36,005</td><td>£36,202</td><td>£179,248</td></tr><tr><td>Profit Before Tax</td><td>£10,118</td><td>£10,679</td><td>£11,670</td><td>£12,686</td><td>£13,949</td><td>£59,103</td></tr><tr><td>Profit After Tax      </td><td>£8,196</td><td>£8,650</td><td>£9,453</td><td>£10,276</td><td>£11,299</td><td>£47,873</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,400</td><td>£25,704</td><td>£34,205</td><td>£74,324</td></tr><tr><td>Net Return</td><td>£8,203</td><td>£8,657</td><td>£23,853</td><td>£35,980</td><td>£45,504</td><td>£122,198</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>