<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>£53,844</td><td>£54,652</td><td>£56,018</td><td>£57,418</td><td>£59,141</td><td>£281,073</td></tr><tr><td>Total Expenses</td><td>£40,600</td><td>£40,692</td><td>£40,840</td><td>£40,991</td><td>£41,174</td><td>£204,296</td></tr><tr><td>Profit Before Tax</td><td>£13,244</td><td>£13,959</td><td>£15,178</td><td>£16,428</td><td>£17,967</td><td>£76,777</td></tr><tr><td>Profit After Tax      </td><td>£10,728</td><td>£11,307</td><td>£12,294</td><td>£13,306</td><td>£14,554</td><td>£62,189</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£10,736</td><td>£11,316</td><td>£29,795</td><td>£44,545</td><td>£56,123</td><td>£152,514</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>