<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>£52,644</td><td>£53,434</td><td>£54,770</td><td>£56,139</td><td>£57,823</td><td>£274,809</td></tr><tr><td>Total Expenses</td><td>£40,193</td><td>£40,318</td><td>£40,494</td><td>£40,675</td><td>£40,886</td><td>£202,565</td></tr><tr><td>Profit Before Tax</td><td>£12,451</td><td>£13,116</td><td>£14,275</td><td>£15,464</td><td>£16,937</td><td>£72,243</td></tr><tr><td>Profit After Tax      </td><td>£10,086</td><td>£10,624</td><td>£11,563</td><td>£12,526</td><td>£13,719</td><td>£58,517</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,599</td><td>£29,630</td><td>£39,429</td><td>£85,675</td></tr><tr><td>Net Return</td><td>£10,094</td><td>£10,632</td><td>£28,162</td><td>£42,155</td><td>£53,148</td><td>£144,192</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</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>