<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>£46,320</td><td>£47,015</td><td>£48,190</td><td>£49,395</td><td>£50,877</td><td>£241,797</td></tr><tr><td>Total Expenses</td><td>£35,357</td><td>£35,472</td><td>£35,633</td><td>£35,797</td><td>£35,988</td><td>£178,246</td></tr><tr><td>Profit Before Tax</td><td>£10,963</td><td>£11,543</td><td>£12,557</td><td>£13,598</td><td>£14,889</td><td>£63,550</td></tr><tr><td>Profit After Tax      </td><td>£8,880</td><td>£9,350</td><td>£10,172</td><td>£11,014</td><td>£12,060</td><td>£51,476</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,480</td><td>£25,847</td><td>£34,395</td><td>£74,737</td></tr><tr><td>Net Return</td><td>£8,888</td><td>£9,357</td><td>£24,652</td><td>£36,862</td><td>£46,455</td><td>£126,213</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>