<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>£52,920</td><td>£53,714</td><td>£55,057</td><td>£56,433</td><td>£58,126</td><td>£276,250</td></tr><tr><td>Total Expenses</td><td>£39,913</td><td>£40,003</td><td>£40,148</td><td>£40,297</td><td>£40,477</td><td>£200,838</td></tr><tr><td>Profit Before Tax</td><td>£13,008</td><td>£13,710</td><td>£14,908</td><td>£16,136</td><td>£17,649</td><td>£75,411</td></tr><tr><td>Profit After Tax      </td><td>£10,536</td><td>£11,105</td><td>£12,076</td><td>£13,070</td><td>£14,296</td><td>£61,083</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,200</td><td>£30,703</td><td>£40,856</td><td>£88,777</td></tr><tr><td>Net Return</td><td>£10,545</td><td>£11,114</td><td>£29,276</td><td>£43,773</td><td>£55,152</td><td>£149,860</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>