<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>£59,652</td><td>£60,547</td><td>£62,060</td><td>£63,612</td><td>£65,520</td><td>£311,392</td></tr><tr><td>Total Expenses</td><td>£44,962</td><td>£45,098</td><td>£45,292</td><td>£45,491</td><td>£45,724</td><td>£226,567</td></tr><tr><td>Profit Before Tax</td><td>£14,690</td><td>£15,449</td><td>£16,769</td><td>£18,121</td><td>£19,796</td><td>£84,824</td></tr><tr><td>Profit After Tax      </td><td>£11,899</td><td>£12,514</td><td>£13,582</td><td>£14,678</td><td>£16,035</td><td>£68,708</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,650</td><td>£33,291</td><td>£44,301</td><td>£96,261</td></tr><tr><td>Net Return</td><td>£11,908</td><td>£12,523</td><td>£32,233</td><td>£47,969</td><td>£60,335</td><td>£164,968</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>