<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>£57,252</td><td>£58,111</td><td>£59,564</td><td>£61,053</td><td>£62,884</td><td>£298,863</td></tr><tr><td>Total Expenses</td><td>£43,234</td><td>£43,366</td><td>£43,554</td><td>£43,747</td><td>£43,973</td><td>£217,875</td></tr><tr><td>Profit Before Tax</td><td>£14,018</td><td>£14,745</td><td>£16,009</td><td>£17,305</td><td>£18,911</td><td>£80,988</td></tr><tr><td>Profit After Tax      </td><td>£11,354</td><td>£11,943</td><td>£12,967</td><td>£14,017</td><td>£15,318</td><td>£65,600</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£11,363</td><td>£11,952</td><td>£30,868</td><td>£45,970</td><td>£57,837</td><td>£157,990</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>