<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>£45,984</td><td>£46,674</td><td>£47,841</td><td>£49,037</td><td>£50,508</td><td>£240,043</td></tr><tr><td>Total Expenses</td><td>£34,763</td><td>£34,864</td><td>£35,011</td><td>£35,161</td><td>£35,338</td><td>£175,136</td></tr><tr><td>Profit Before Tax</td><td>£11,221</td><td>£11,810</td><td>£12,830</td><td>£13,876</td><td>£15,170</td><td>£64,906</td></tr><tr><td>Profit After Tax      </td><td>£9,089</td><td>£9,566</td><td>£10,392</td><td>£11,239</td><td>£12,287</td><td>£52,574</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£9,096</td><td>£9,573</td><td>£24,893</td><td>£37,122</td><td>£46,730</td><td>£127,415</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>53%</td></tr></tbody></table></div></div></template></turbo-stream>