<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>£50,220</td><td>£50,973</td><td>£52,248</td><td>£53,554</td><td>£55,160</td><td>£262,155</td></tr><tr><td>Total Expenses</td><td>£38,167</td><td>£38,288</td><td>£38,459</td><td>£38,633</td><td>£38,836</td><td>£192,383</td></tr><tr><td>Profit Before Tax</td><td>£12,053</td><td>£12,685</td><td>£13,789</td><td>£14,921</td><td>£16,324</td><td>£69,772</td></tr><tr><td>Profit After Tax      </td><td>£9,763</td><td>£10,275</td><td>£11,169</td><td>£12,086</td><td>£13,222</td><td>£56,515</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,700</td><td>£28,025</td><td>£37,293</td><td>£81,034</td></tr><tr><td>Net Return</td><td>£9,771</td><td>£10,283</td><td>£26,869</td><td>£40,111</td><td>£50,516</td><td>£137,550</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>