<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>£44,688</td><td>£45,358</td><td>£46,492</td><td>£47,655</td><td>£49,084</td><td>£233,277</td></tr><tr><td>Total Expenses</td><td>£32,741</td><td>£32,820</td><td>£32,944</td><td>£33,071</td><td>£33,225</td><td>£164,801</td></tr><tr><td>Profit Before Tax</td><td>£11,947</td><td>£12,538</td><td>£13,548</td><td>£14,583</td><td>£15,859</td><td>£68,476</td></tr><tr><td>Profit After Tax      </td><td>£9,677</td><td>£10,156</td><td>£10,974</td><td>£11,813</td><td>£12,846</td><td>£55,466</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£9,684</td><td>£10,163</td><td>£24,974</td><td>£36,803</td><td>£46,101</td><td>£127,726</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</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>