<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>£50,880</td><td>£51,643</td><td>£52,934</td><td>£54,258</td><td>£55,885</td><td>£265,600</td></tr><tr><td>Total Expenses</td><td>£38,630</td><td>£38,752</td><td>£38,924</td><td>£39,100</td><td>£39,306</td><td>£194,711</td></tr><tr><td>Profit Before Tax</td><td>£12,250</td><td>£12,891</td><td>£14,010</td><td>£15,157</td><td>£16,580</td><td>£70,889</td></tr><tr><td>Profit After Tax      </td><td>£9,923</td><td>£10,442</td><td>£11,348</td><td>£12,278</td><td>£13,430</td><td>£57,420</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£9,931</td><td>£10,450</td><td>£27,249</td><td>£40,660</td><td>£51,198</td><td>£139,487</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>