<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>£53,100</td><td>£53,897</td><td>£55,244</td><td>£56,625</td><td>£58,324</td><td>£277,189</td></tr><tr><td>Total Expenses</td><td>£40,240</td><td>£40,366</td><td>£40,544</td><td>£40,726</td><td>£40,938</td><td>£202,813</td></tr><tr><td>Profit Before Tax</td><td>£12,860</td><td>£13,531</td><td>£14,700</td><td>£15,899</td><td>£17,386</td><td>£74,376</td></tr><tr><td>Profit After Tax      </td><td>£10,416</td><td>£10,960</td><td>£11,907</td><td>£12,879</td><td>£14,082</td><td>£60,244</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,600</td><td>£29,632</td><td>£39,431</td><td>£85,680</td></tr><tr><td>Net Return</td><td>£10,425</td><td>£10,968</td><td>£28,508</td><td>£42,510</td><td>£53,514</td><td>£145,924</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>