<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>£46,260</td><td>£46,954</td><td>£48,128</td><td>£49,331</td><td>£50,811</td><td>£241,483</td></tr><tr><td>Total Expenses</td><td>£35,390</td><td>£35,506</td><td>£35,666</td><td>£35,830</td><td>£36,021</td><td>£178,413</td></tr><tr><td>Profit Before Tax</td><td>£10,870</td><td>£11,448</td><td>£12,462</td><td>£13,501</td><td>£14,790</td><td>£63,070</td></tr><tr><td>Profit After Tax      </td><td>£8,804</td><td>£9,273</td><td>£10,094</td><td>£10,936</td><td>£11,980</td><td>£51,087</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£8,812</td><td>£9,280</td><td>£24,594</td><td>£36,819</td><td>£46,423</td><td>£125,927</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>