<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>£51,204</td><td>£51,972</td><td>£53,271</td><td>£54,603</td><td>£56,241</td><td>£267,292</td></tr><tr><td>Total Expenses</td><td>£38,860</td><td>£38,983</td><td>£39,156</td><td>£39,333</td><td>£39,540</td><td>£195,872</td></tr><tr><td>Profit Before Tax</td><td>£12,344</td><td>£12,989</td><td>£14,115</td><td>£15,270</td><td>£16,702</td><td>£71,419</td></tr><tr><td>Profit After Tax      </td><td>£9,998</td><td>£10,521</td><td>£11,433</td><td>£12,369</td><td>£13,528</td><td>£57,850</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£10,006</td><td>£10,529</td><td>£27,434</td><td>£40,929</td><td>£51,534</td><td>£140,433</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>