<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>£45,444</td><td>£46,126</td><td>£47,279</td><td>£48,461</td><td>£49,915</td><td>£237,224</td></tr><tr><td>Total Expenses</td><td>£34,714</td><td>£34,828</td><td>£34,986</td><td>£35,148</td><td>£35,336</td><td>£175,012</td></tr><tr><td>Profit Before Tax</td><td>£10,730</td><td>£11,298</td><td>£12,293</td><td>£13,313</td><td>£14,578</td><td>£62,212</td></tr><tr><td>Profit After Tax      </td><td>£8,692</td><td>£9,151</td><td>£9,957</td><td>£10,783</td><td>£11,809</td><td>£50,392</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,200</td><td>£25,348</td><td>£33,730</td><td>£73,292</td></tr><tr><td>Net Return</td><td>£8,699</td><td>£9,158</td><td>£24,157</td><td>£36,131</td><td>£45,539</td><td>£123,684</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>