<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>£45,744</td><td>£46,430</td><td>£47,591</td><td>£48,781</td><td>£50,244</td><td>£238,790</td></tr><tr><td>Total Expenses</td><td>£34,942</td><td>£35,057</td><td>£35,216</td><td>£35,379</td><td>£35,568</td><td>£176,160</td></tr><tr><td>Profit Before Tax</td><td>£10,802</td><td>£11,374</td><td>£12,375</td><td>£13,402</td><td>£14,677</td><td>£62,629</td></tr><tr><td>Profit After Tax      </td><td>£8,750</td><td>£9,213</td><td>£10,024</td><td>£10,856</td><td>£11,888</td><td>£50,730</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,300</td><td>£25,526</td><td>£33,968</td><td>£73,808</td></tr><tr><td>Net Return</td><td>£8,757</td><td>£9,220</td><td>£24,324</td><td>£36,382</td><td>£45,856</td><td>£124,538</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>