<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>£55,272</td><td>£56,101</td><td>£57,504</td><td>£58,941</td><td>£60,709</td><td>£288,527</td></tr><tr><td>Total Expenses</td><td>£41,806</td><td>£41,935</td><td>£42,119</td><td>£42,306</td><td>£42,526</td><td>£210,692</td></tr><tr><td>Profit Before Tax</td><td>£13,466</td><td>£14,166</td><td>£15,385</td><td>£16,635</td><td>£18,184</td><td>£77,835</td></tr><tr><td>Profit After Tax      </td><td>£10,907</td><td>£11,474</td><td>£12,462</td><td>£13,474</td><td>£14,729</td><td>£63,047</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,280</td><td>£30,845</td><td>£41,046</td><td>£89,189</td></tr><tr><td>Net Return</td><td>£10,916</td><td>£11,483</td><td>£29,742</td><td>£44,320</td><td>£55,775</td><td>£152,236</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>