<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>£54,396</td><td>£55,212</td><td>£56,592</td><td>£58,007</td><td>£59,747</td><td>£283,954</td></tr><tr><td>Total Expenses</td><td>£41,163</td><td>£41,291</td><td>£41,472</td><td>£41,657</td><td>£41,874</td><td>£207,457</td></tr><tr><td>Profit Before Tax</td><td>£13,233</td><td>£13,921</td><td>£15,120</td><td>£16,350</td><td>£17,873</td><td>£76,497</td></tr><tr><td>Profit After Tax      </td><td>£10,718</td><td>£11,276</td><td>£12,247</td><td>£13,243</td><td>£14,477</td><td>£61,963</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£10,727</td><td>£11,285</td><td>£29,248</td><td>£43,589</td><td>£54,859</td><td>£149,707</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>