<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>£58,860</td><td>£59,743</td><td>£61,236</td><td>£62,767</td><td>£64,650</td><td>£307,257</td></tr><tr><td>Total Expenses</td><td>£44,387</td><td>£44,521</td><td>£44,714</td><td>£44,911</td><td>£45,142</td><td>£223,674</td></tr><tr><td>Profit Before Tax</td><td>£14,473</td><td>£15,222</td><td>£16,523</td><td>£17,857</td><td>£19,509</td><td>£83,583</td></tr><tr><td>Profit After Tax      </td><td>£11,723</td><td>£12,330</td><td>£13,384</td><td>£14,464</td><td>£15,802</td><td>£67,702</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,400</td><td>£32,845</td><td>£43,707</td><td>£94,970</td></tr><tr><td>Net Return</td><td>£11,732</td><td>£12,339</td><td>£31,784</td><td>£47,309</td><td>£59,509</td><td>£162,673</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>