<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>£49,584</td><td>£50,328</td><td>£51,586</td><td>£52,876</td><td>£54,462</td><td>£258,835</td></tr><tr><td>Total Expenses</td><td>£37,707</td><td>£37,827</td><td>£37,996</td><td>£38,169</td><td>£38,370</td><td>£190,067</td></tr><tr><td>Profit Before Tax</td><td>£11,877</td><td>£12,501</td><td>£13,590</td><td>£14,707</td><td>£16,092</td><td>£68,768</td></tr><tr><td>Profit After Tax      </td><td>£9,621</td><td>£10,126</td><td>£11,008</td><td>£11,913</td><td>£13,035</td><td>£55,702</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£80,002</td></tr><tr><td>Net Return</td><td>£9,629</td><td>£10,133</td><td>£26,508</td><td>£39,581</td><td>£49,853</td><td>£135,704</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>