<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>£49,764</td><td>£50,510</td><td>£51,773</td><td>£53,068</td><td>£54,660</td><td>£259,775</td></tr><tr><td>Total Expenses</td><td>£37,923</td><td>£38,044</td><td>£38,213</td><td>£38,386</td><td>£38,588</td><td>£191,153</td></tr><tr><td>Profit Before Tax</td><td>£11,841</td><td>£12,467</td><td>£13,560</td><td>£14,681</td><td>£16,072</td><td>£68,622</td></tr><tr><td>Profit After Tax      </td><td>£9,591</td><td>£10,098</td><td>£10,984</td><td>£11,892</td><td>£13,018</td><td>£55,583</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£9,599</td><td>£10,106</td><td>£26,584</td><td>£39,739</td><td>£50,074</td><td>£136,102</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>