<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>£54,936</td><td>£55,760</td><td>£57,154</td><td>£58,583</td><td>£60,340</td><td>£286,773</td></tr><tr><td>Total Expenses</td><td>£38,527</td><td>£38,621</td><td>£38,771</td><td>£38,925</td><td>£39,111</td><td>£193,956</td></tr><tr><td>Profit Before Tax</td><td>£16,409</td><td>£17,139</td><td>£18,383</td><td>£19,658</td><td>£21,229</td><td>£92,818</td></tr><tr><td>Profit After Tax      </td><td>£13,291</td><td>£13,883</td><td>£14,890</td><td>£15,923</td><td>£17,195</td><td>£75,182</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,400</td><td>£29,275</td><td>£38,956</td><td>£84,647</td></tr><tr><td>Net Return</td><td>£13,299</td><td>£13,891</td><td>£31,290</td><td>£45,197</td><td>£56,152</td><td>£159,830</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>11%</td><td>16%</td><td>20%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>