<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>£47,364</td><td>£48,074</td><td>£49,276</td><td>£50,508</td><td>£52,023</td><td>£247,246</td></tr><tr><td>Total Expenses</td><td>£36,096</td><td>£36,213</td><td>£36,376</td><td>£36,543</td><td>£36,737</td><td>£181,965</td></tr><tr><td>Profit Before Tax</td><td>£11,268</td><td>£11,862</td><td>£12,900</td><td>£13,965</td><td>£15,286</td><td>£65,281</td></tr><tr><td>Profit After Tax      </td><td>£9,127</td><td>£9,608</td><td>£10,449</td><td>£11,312</td><td>£12,382</td><td>£52,878</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,800</td><td>£26,419</td><td>£35,156</td><td>£76,389</td></tr><tr><td>Net Return</td><td>£9,135</td><td>£9,615</td><td>£25,249</td><td>£37,730</td><td>£47,537</td><td>£129,267</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>