<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>£58,692</td><td>£59,572</td><td>£61,062</td><td>£62,588</td><td>£64,466</td><td>£306,380</td></tr><tr><td>Total Expenses</td><td>£44,271</td><td>£44,405</td><td>£44,597</td><td>£44,793</td><td>£45,024</td><td>£223,090</td></tr><tr><td>Profit Before Tax</td><td>£14,421</td><td>£15,167</td><td>£16,465</td><td>£17,795</td><td>£19,442</td><td>£83,290</td></tr><tr><td>Profit After Tax      </td><td>£11,681</td><td>£12,286</td><td>£13,336</td><td>£14,414</td><td>£15,748</td><td>£67,465</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,350</td><td>£32,755</td><td>£43,588</td><td>£94,712</td></tr><tr><td>Net Return</td><td>£11,690</td><td>£12,295</td><td>£31,687</td><td>£47,169</td><td>£59,336</td><td>£162,177</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>