<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>£54,312</td><td>£55,127</td><td>£56,505</td><td>£57,917</td><td>£59,655</td><td>£283,516</td></tr><tr><td>Total Expenses</td><td>£41,115</td><td>£41,243</td><td>£41,424</td><td>£41,609</td><td>£41,825</td><td>£207,215</td></tr><tr><td>Profit Before Tax</td><td>£13,197</td><td>£13,884</td><td>£15,081</td><td>£16,309</td><td>£17,830</td><td>£76,301</td></tr><tr><td>Profit After Tax      </td><td>£10,689</td><td>£11,246</td><td>£12,216</td><td>£13,210</td><td>£14,442</td><td>£61,804</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,980</td><td>£30,310</td><td>£40,334</td><td>£87,641</td></tr><tr><td>Net Return</td><td>£10,698</td><td>£11,254</td><td>£29,196</td><td>£43,520</td><td>£54,776</td><td>£149,445</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>