<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>£44,304</td><td>£44,969</td><td>£46,093</td><td>£47,245</td><td>£48,662</td><td>£231,273</td></tr><tr><td>Total Expenses</td><td>£33,905</td><td>£34,018</td><td>£34,173</td><td>£34,332</td><td>£34,517</td><td>£170,945</td></tr><tr><td>Profit Before Tax</td><td>£10,399</td><td>£10,951</td><td>£11,920</td><td>£12,913</td><td>£14,146</td><td>£60,328</td></tr><tr><td>Profit After Tax      </td><td>£8,423</td><td>£8,870</td><td>£9,655</td><td>£10,459</td><td>£11,458</td><td>£48,865</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,850</td><td>£24,723</td><td>£32,899</td><td>£71,486</td></tr><tr><td>Net Return</td><td>£8,430</td><td>£8,877</td><td>£23,505</td><td>£35,182</td><td>£44,357</td><td>£120,351</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>