<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>£47,820</td><td>£48,537</td><td>£49,751</td><td>£50,995</td><td>£52,524</td><td>£249,627</td></tr><tr><td>Total Expenses</td><td>£36,439</td><td>£36,557</td><td>£36,721</td><td>£36,889</td><td>£37,085</td><td>£183,691</td></tr><tr><td>Profit Before Tax</td><td>£11,381</td><td>£11,981</td><td>£13,030</td><td>£14,105</td><td>£15,439</td><td>£65,936</td></tr><tr><td>Profit After Tax      </td><td>£9,219</td><td>£9,704</td><td>£10,554</td><td>£11,425</td><td>£12,506</td><td>£53,408</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,950</td><td>£26,686</td><td>£35,512</td><td>£77,163</td></tr><tr><td>Net Return</td><td>£9,226</td><td>£9,712</td><td>£25,504</td><td>£38,111</td><td>£48,018</td><td>£130,571</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>