<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>£45,900</td><td>£46,588</td><td>£47,753</td><td>£48,947</td><td>£50,415</td><td>£239,604</td></tr><tr><td>Total Expenses</td><td>£35,057</td><td>£35,172</td><td>£35,331</td><td>£35,494</td><td>£35,684</td><td>£176,738</td></tr><tr><td>Profit Before Tax</td><td>£10,843</td><td>£11,417</td><td>£12,422</td><td>£13,453</td><td>£14,732</td><td>£62,866</td></tr><tr><td>Profit After Tax      </td><td>£8,783</td><td>£9,248</td><td>£10,062</td><td>£10,897</td><td>£11,933</td><td>£50,922</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,350</td><td>£25,615</td><td>£34,087</td><td>£74,066</td></tr><tr><td>Net Return</td><td>£8,790</td><td>£9,255</td><td>£24,412</td><td>£36,512</td><td>£46,019</td><td>£124,988</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>