<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>£49,596</td><td>£50,340</td><td>£51,598</td><td>£52,888</td><td>£54,475</td><td>£258,898</td></tr><tr><td>Total Expenses</td><td>£36,208</td><td>£36,294</td><td>£36,430</td><td>£36,570</td><td>£36,740</td><td>£182,241</td></tr><tr><td>Profit Before Tax</td><td>£13,388</td><td>£14,046</td><td>£15,168</td><td>£16,318</td><td>£17,736</td><td>£76,657</td></tr><tr><td>Profit After Tax      </td><td>£10,845</td><td>£11,378</td><td>£12,286</td><td>£13,218</td><td>£14,366</td><td>£62,092</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£10,852</td><td>£11,385</td><td>£27,787</td><td>£40,886</td><td>£51,184</td><td>£142,094</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>