<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>£54,696</td><td>£55,516</td><td>£56,904</td><td>£58,327</td><td>£60,077</td><td>£285,521</td></tr><tr><td>Total Expenses</td><td>£41,392</td><td>£41,520</td><td>£41,702</td><td>£41,888</td><td>£42,105</td><td>£208,606</td></tr><tr><td>Profit Before Tax</td><td>£13,304</td><td>£13,997</td><td>£15,203</td><td>£16,439</td><td>£17,971</td><td>£76,915</td></tr><tr><td>Profit After Tax      </td><td>£10,776</td><td>£11,337</td><td>£12,314</td><td>£13,316</td><td>£14,557</td><td>£62,301</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,100</td><td>£30,524</td><td>£40,619</td><td>£88,260</td></tr><tr><td>Net Return</td><td>£10,785</td><td>£11,346</td><td>£29,415</td><td>£43,840</td><td>£55,176</td><td>£150,561</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>