<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>£59,616</td><td>£60,510</td><td>£62,023</td><td>£63,574</td><td>£65,481</td><td>£311,204</td></tr><tr><td>Total Expenses</td><td>£46,756</td><td>£46,926</td><td>£47,152</td><td>£47,384</td><td>£47,650</td><td>£235,869</td></tr><tr><td>Profit Before Tax</td><td>£12,860</td><td>£13,584</td><td>£14,871</td><td>£16,189</td><td>£17,831</td><td>£75,335</td></tr><tr><td>Profit After Tax      </td><td>£10,417</td><td>£11,003</td><td>£12,045</td><td>£13,113</td><td>£14,443</td><td>£61,021</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,800</td><td>£33,559</td><td>£44,657</td><td>£97,035</td></tr><tr><td>Net Return</td><td>£10,426</td><td>£11,013</td><td>£30,845</td><td>£46,672</td><td>£59,100</td><td>£158,056</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>