<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>£57,744</td><td>£58,610</td><td>£60,075</td><td>£61,577</td><td>£63,425</td><td>£301,431</td></tr><tr><td>Total Expenses</td><td>£44,176</td><td>£44,309</td><td>£44,498</td><td>£44,692</td><td>£44,920</td><td>£222,595</td></tr><tr><td>Profit Before Tax</td><td>£13,568</td><td>£14,301</td><td>£15,577</td><td>£16,885</td><td>£18,505</td><td>£78,836</td></tr><tr><td>Profit After Tax      </td><td>£10,990</td><td>£11,584</td><td>£12,617</td><td>£13,677</td><td>£14,989</td><td>£63,857</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,350</td><td>£32,755</td><td>£43,588</td><td>£94,712</td></tr><tr><td>Net Return</td><td>£10,999</td><td>£11,593</td><td>£30,968</td><td>£46,432</td><td>£58,577</td><td>£158,569</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</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>51%</td></tr></tbody></table></div></div></template></turbo-stream>