<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>£55,332</td><td>£56,162</td><td>£57,566</td><td>£59,005</td><td>£60,775</td><td>£288,841</td></tr><tr><td>Total Expenses</td><td>£41,852</td><td>£41,981</td><td>£42,164</td><td>£42,352</td><td>£42,572</td><td>£210,922</td></tr><tr><td>Profit Before Tax</td><td>£13,480</td><td>£14,181</td><td>£15,402</td><td>£16,653</td><td>£18,203</td><td>£77,919</td></tr><tr><td>Profit After Tax      </td><td>£10,919</td><td>£11,487</td><td>£12,475</td><td>£13,489</td><td>£14,745</td><td>£63,114</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,300</td><td>£30,881</td><td>£41,094</td><td>£89,293</td></tr><tr><td>Net Return</td><td>£10,927</td><td>£11,495</td><td>£29,776</td><td>£44,370</td><td>£55,839</td><td>£152,407</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>