<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>£55,080</td><td>£55,906</td><td>£57,304</td><td>£58,736</td><td>£60,499</td><td>£287,525</td></tr><tr><td>Total Expenses</td><td>£41,517</td><td>£41,611</td><td>£41,762</td><td>£41,916</td><td>£42,103</td><td>£208,909</td></tr><tr><td>Profit Before Tax</td><td>£13,563</td><td>£14,295</td><td>£15,542</td><td>£16,820</td><td>£18,396</td><td>£78,616</td></tr><tr><td>Profit After Tax      </td><td>£10,986</td><td>£11,579</td><td>£12,589</td><td>£13,625</td><td>£14,901</td><td>£63,679</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£10,995</td><td>£11,588</td><td>£30,489</td><td>£45,577</td><td>£57,420</td><td>£156,069</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>