<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>£45,924</td><td>£46,613</td><td>£47,778</td><td>£48,973</td><td>£50,442</td><td>£239,729</td></tr><tr><td>Total Expenses</td><td>£35,059</td><td>£35,174</td><td>£35,334</td><td>£35,497</td><td>£35,686</td><td>£176,750</td></tr><tr><td>Profit Before Tax</td><td>£10,865</td><td>£11,439</td><td>£12,445</td><td>£13,476</td><td>£14,755</td><td>£62,979</td></tr><tr><td>Profit After Tax      </td><td>£8,800</td><td>£9,265</td><td>£10,080</td><td>£10,915</td><td>£11,952</td><td>£51,013</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,350</td><td>£25,615</td><td>£34,087</td><td>£74,066</td></tr><tr><td>Net Return</td><td>£8,808</td><td>£9,273</td><td>£24,430</td><td>£36,531</td><td>£46,038</td><td>£125,080</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>