<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>£47,688</td><td>£48,403</td><td>£49,613</td><td>£50,854</td><td>£52,379</td><td>£248,938</td></tr><tr><td>Total Expenses</td><td>£37,515</td><td>£37,632</td><td>£37,796</td><td>£37,964</td><td>£38,160</td><td>£189,068</td></tr><tr><td>Profit Before Tax</td><td>£10,173</td><td>£10,771</td><td>£11,817</td><td>£12,889</td><td>£14,220</td><td>£59,870</td></tr><tr><td>Profit After Tax      </td><td>£8,240</td><td>£8,724</td><td>£9,572</td><td>£10,440</td><td>£11,518</td><td>£48,495</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,499</td><td>£27,666</td><td>£36,816</td><td>£79,997</td></tr><tr><td>Net Return</td><td>£8,248</td><td>£8,732</td><td>£25,071</td><td>£38,107</td><td>£48,334</td><td>£128,492</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</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>49%</td></tr></tbody></table></div></div></template></turbo-stream>