<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>£49,260</td><td>£49,999</td><td>£51,249</td><td>£52,530</td><td>£54,106</td><td>£257,144</td></tr><tr><td>Total Expenses</td><td>£37,476</td><td>£37,596</td><td>£37,764</td><td>£37,936</td><td>£38,136</td><td>£188,906</td></tr><tr><td>Profit Before Tax</td><td>£11,784</td><td>£12,403</td><td>£13,485</td><td>£14,595</td><td>£15,970</td><td>£68,237</td></tr><tr><td>Profit After Tax      </td><td>£9,545</td><td>£10,047</td><td>£10,923</td><td>£11,822</td><td>£12,936</td><td>£55,272</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,400</td><td>£27,490</td><td>£36,581</td><td>£79,486</td></tr><tr><td>Net Return</td><td>£9,553</td><td>£10,054</td><td>£26,323</td><td>£39,311</td><td>£49,517</td><td>£134,758</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>