<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>£47,844</td><td>£48,562</td><td>£49,776</td><td>£51,020</td><td>£52,551</td><td>£249,752</td></tr><tr><td>Total Expenses</td><td>£36,541</td><td>£36,658</td><td>£36,823</td><td>£36,991</td><td>£37,187</td><td>£184,200</td></tr><tr><td>Profit Before Tax</td><td>£11,303</td><td>£11,903</td><td>£12,953</td><td>£14,029</td><td>£15,364</td><td>£65,552</td></tr><tr><td>Profit After Tax      </td><td>£9,156</td><td>£9,642</td><td>£10,492</td><td>£11,363</td><td>£12,445</td><td>£53,097</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£9,163</td><td>£9,649</td><td>£25,492</td><td>£38,139</td><td>£48,075</td><td>£130,519</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>