<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>£46,524</td><td>£47,222</td><td>£48,402</td><td>£49,612</td><td>£51,101</td><td>£242,862</td></tr><tr><td>Total Expenses</td><td>£35,147</td><td>£35,228</td><td>£35,357</td><td>£35,489</td><td>£35,648</td><td>£176,868</td></tr><tr><td>Profit Before Tax</td><td>£11,377</td><td>£11,994</td><td>£13,046</td><td>£14,124</td><td>£15,453</td><td>£65,993</td></tr><tr><td>Profit After Tax      </td><td>£9,216</td><td>£9,715</td><td>£10,567</td><td>£11,440</td><td>£12,517</td><td>£53,454</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,120</td><td>£26,990</td><td>£35,916</td><td>£78,041</td></tr><tr><td>Net Return</td><td>£9,223</td><td>£9,723</td><td>£25,687</td><td>£38,430</td><td>£48,432</td><td>£131,495</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>