<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>£49,800</td><td>£50,547</td><td>£51,811</td><td>£53,106</td><td>£54,699</td><td>£259,963</td></tr><tr><td>Total Expenses</td><td>£36,427</td><td>£36,513</td><td>£36,650</td><td>£36,790</td><td>£36,960</td><td>£183,340</td></tr><tr><td>Profit Before Tax</td><td>£13,374</td><td>£14,034</td><td>£15,161</td><td>£16,316</td><td>£17,739</td><td>£76,623</td></tr><tr><td>Profit After Tax      </td><td>£10,833</td><td>£11,368</td><td>£12,280</td><td>£13,216</td><td>£14,368</td><td>£62,065</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,600</td><td>£27,847</td><td>£37,056</td><td>£80,518</td></tr><tr><td>Net Return</td><td>£10,840</td><td>£11,376</td><td>£27,881</td><td>£41,062</td><td>£51,424</td><td>£142,583</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>