<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>£56,940</td><td>£57,794</td><td>£59,239</td><td>£60,720</td><td>£62,542</td><td>£297,235</td></tr><tr><td>Total Expenses</td><td>£43,005</td><td>£43,136</td><td>£43,324</td><td>£43,516</td><td>£43,740</td><td>£216,720</td></tr><tr><td>Profit Before Tax</td><td>£13,935</td><td>£14,658</td><td>£15,915</td><td>£17,204</td><td>£18,801</td><td>£80,514</td></tr><tr><td>Profit After Tax      </td><td>£11,288</td><td>£11,873</td><td>£12,891</td><td>£13,936</td><td>£15,229</td><td>£65,216</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,800</td><td>£31,774</td><td>£42,282</td><td>£91,873</td></tr><tr><td>Net Return</td><td>£11,296</td><td>£11,882</td><td>£30,692</td><td>£45,709</td><td>£57,511</td><td>£157,090</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>22%</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>