<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>£48,636</td><td>£49,366</td><td>£50,600</td><td>£51,865</td><td>£53,421</td><td>£253,887</td></tr><tr><td>Total Expenses</td><td>£37,017</td><td>£37,136</td><td>£37,302</td><td>£37,472</td><td>£37,671</td><td>£186,597</td></tr><tr><td>Profit Before Tax</td><td>£11,619</td><td>£12,230</td><td>£13,298</td><td>£14,392</td><td>£15,750</td><td>£67,290</td></tr><tr><td>Profit After Tax      </td><td>£9,412</td><td>£9,906</td><td>£10,771</td><td>£11,658</td><td>£12,758</td><td>£54,505</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,200</td><td>£27,133</td><td>£36,106</td><td>£78,454</td></tr><tr><td>Net Return</td><td>£9,419</td><td>£9,914</td><td>£25,971</td><td>£38,790</td><td>£48,863</td><td>£132,958</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>