<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>£45,936</td><td>£46,625</td><td>£47,791</td><td>£48,985</td><td>£50,455</td><td>£239,792</td></tr><tr><td>Total Expenses</td><td>£35,160</td><td>£35,275</td><td>£35,434</td><td>£35,597</td><td>£35,787</td><td>£177,252</td></tr><tr><td>Profit Before Tax</td><td>£10,776</td><td>£11,351</td><td>£12,357</td><td>£13,388</td><td>£14,668</td><td>£62,540</td></tr><tr><td>Profit After Tax      </td><td>£8,729</td><td>£9,194</td><td>£10,009</td><td>£10,844</td><td>£11,881</td><td>£50,657</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,400</td><td>£25,705</td><td>£34,205</td><td>£74,325</td></tr><tr><td>Net Return</td><td>£8,736</td><td>£9,201</td><td>£24,409</td><td>£36,549</td><td>£46,086</td><td>£124,982</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>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>