<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>£52,320</td><td>£53,105</td><td>£54,432</td><td>£55,793</td><td>£57,467</td><td>£273,117</td></tr><tr><td>Total Expenses</td><td>£39,500</td><td>£39,614</td><td>£39,779</td><td>£39,949</td><td>£40,149</td><td>£198,992</td></tr><tr><td>Profit Before Tax</td><td>£12,820</td><td>£13,491</td><td>£14,653</td><td>£15,844</td><td>£17,318</td><td>£74,126</td></tr><tr><td>Profit After Tax      </td><td>£10,384</td><td>£10,928</td><td>£11,869</td><td>£12,834</td><td>£14,027</td><td>£60,042</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>£10,393</td><td>£10,936</td><td>£28,369</td><td>£42,287</td><td>£53,221</td><td>£145,206</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>