<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>£56,784</td><td>£57,636</td><td>£59,077</td><td>£60,554</td><td>£62,370</td><td>£296,420</td></tr><tr><td>Total Expenses</td><td>£42,989</td><td>£43,120</td><td>£43,307</td><td>£43,499</td><td>£43,723</td><td>£216,639</td></tr><tr><td>Profit Before Tax</td><td>£13,795</td><td>£14,515</td><td>£15,769</td><td>£17,055</td><td>£18,647</td><td>£79,781</td></tr><tr><td>Profit After Tax      </td><td>£11,174</td><td>£11,758</td><td>£12,773</td><td>£13,814</td><td>£15,104</td><td>£64,623</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£11,183</td><td>£11,766</td><td>£30,573</td><td>£45,588</td><td>£57,386</td><td>£156,496</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>22%</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>