<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>£53,124</td><td>£53,921</td><td>£55,269</td><td>£56,651</td><td>£58,350</td><td>£277,314</td></tr><tr><td>Total Expenses</td><td>£40,243</td><td>£40,368</td><td>£40,546</td><td>£40,728</td><td>£40,941</td><td>£202,826</td></tr><tr><td>Profit Before Tax</td><td>£12,881</td><td>£13,553</td><td>£14,723</td><td>£15,922</td><td>£17,409</td><td>£74,489</td></tr><tr><td>Profit After Tax      </td><td>£10,434</td><td>£10,978</td><td>£11,925</td><td>£12,897</td><td>£14,102</td><td>£60,336</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,600</td><td>£29,632</td><td>£39,431</td><td>£85,680</td></tr><tr><td>Net Return</td><td>£10,442</td><td>£10,986</td><td>£28,526</td><td>£42,529</td><td>£53,533</td><td>£146,015</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>