<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>£47,880</td><td>£48,598</td><td>£49,813</td><td>£51,058</td><td>£52,590</td><td>£249,940</td></tr><tr><td>Total Expenses</td><td>£35,044</td><td>£35,128</td><td>£35,260</td><td>£35,395</td><td>£35,559</td><td>£176,386</td></tr><tr><td>Profit Before Tax</td><td>£12,836</td><td>£13,471</td><td>£14,553</td><td>£15,663</td><td>£17,031</td><td>£73,554</td></tr><tr><td>Profit After Tax      </td><td>£10,397</td><td>£10,911</td><td>£11,788</td><td>£12,687</td><td>£13,795</td><td>£59,579</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£10,404</td><td>£10,919</td><td>£26,789</td><td>£39,463</td><td>£49,426</td><td>£137,000</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>