<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>£45,936</td><td>£46,625</td><td>£47,791</td><td>£48,985</td><td>£50,455</td><td>£239,792</td></tr><tr><td>Total Expenses</td><td>£35,080</td><td>£35,195</td><td>£35,355</td><td>£35,518</td><td>£35,708</td><td>£176,856</td></tr><tr><td>Profit Before Tax</td><td>£10,856</td><td>£11,430</td><td>£12,436</td><td>£13,467</td><td>£14,747</td><td>£62,936</td></tr><tr><td>Profit After Tax      </td><td>£8,793</td><td>£9,258</td><td>£10,073</td><td>£10,909</td><td>£11,945</td><td>£50,978</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,360</td><td>£25,633</td><td>£34,110</td><td>£74,118</td></tr><tr><td>Net Return</td><td>£8,800</td><td>£9,265</td><td>£24,433</td><td>£36,542</td><td>£46,056</td><td>£125,097</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>