<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>£45,624</td><td>£46,308</td><td>£47,466</td><td>£48,653</td><td>£50,112</td><td>£238,163</td></tr><tr><td>Total Expenses</td><td>£35,327</td><td>£35,441</td><td>£35,600</td><td>£35,762</td><td>£35,951</td><td>£178,081</td></tr><tr><td>Profit Before Tax</td><td>£10,297</td><td>£10,867</td><td>£11,866</td><td>£12,890</td><td>£14,161</td><td>£60,082</td></tr><tr><td>Profit After Tax      </td><td>£8,341</td><td>£8,802</td><td>£9,612</td><td>£10,441</td><td>£11,471</td><td>£48,666</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,500</td><td>£25,883</td><td>£34,443</td><td>£74,841</td></tr><tr><td>Net Return</td><td>£8,348</td><td>£8,810</td><td>£24,112</td><td>£36,324</td><td>£45,913</td><td>£123,507</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>