<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>£58,152</td><td>£59,024</td><td>£60,500</td><td>£62,012</td><td>£63,873</td><td>£303,561</td></tr><tr><td>Total Expenses</td><td>£43,880</td><td>£44,013</td><td>£44,204</td><td>£44,399</td><td>£44,627</td><td>£221,122</td></tr><tr><td>Profit Before Tax</td><td>£14,272</td><td>£15,011</td><td>£16,296</td><td>£17,614</td><td>£19,245</td><td>£82,439</td></tr><tr><td>Profit After Tax      </td><td>£11,561</td><td>£12,159</td><td>£13,200</td><td>£14,267</td><td>£15,589</td><td>£66,776</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,180</td><td>£32,452</td><td>£43,184</td><td>£93,835</td></tr><tr><td>Net Return</td><td>£11,570</td><td>£12,168</td><td>£31,380</td><td>£46,719</td><td>£58,773</td><td>£160,610</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>