<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>£44,652</td><td>£45,322</td><td>£46,455</td><td>£47,616</td><td>£49,045</td><td>£233,089</td></tr><tr><td>Total Expenses</td><td>£34,236</td><td>£34,349</td><td>£34,505</td><td>£34,665</td><td>£34,850</td><td>£172,605</td></tr><tr><td>Profit Before Tax</td><td>£10,416</td><td>£10,973</td><td>£11,950</td><td>£12,951</td><td>£14,194</td><td>£60,485</td></tr><tr><td>Profit After Tax      </td><td>£8,437</td><td>£8,888</td><td>£9,679</td><td>£10,490</td><td>£11,497</td><td>£48,993</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,999</td><td>£24,989</td><td>£33,253</td><td>£72,255</td></tr><tr><td>Net Return</td><td>£8,444</td><td>£8,895</td><td>£23,679</td><td>£35,479</td><td>£44,750</td><td>£121,247</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>