<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>£45,516</td><td>£46,199</td><td>£47,354</td><td>£48,538</td><td>£49,994</td><td>£237,600</td></tr><tr><td>Total Expenses</td><td>£34,522</td><td>£34,637</td><td>£34,795</td><td>£34,957</td><td>£35,146</td><td>£174,058</td></tr><tr><td>Profit Before Tax</td><td>£10,994</td><td>£11,562</td><td>£12,559</td><td>£13,580</td><td>£14,848</td><td>£63,542</td></tr><tr><td>Profit After Tax      </td><td>£8,905</td><td>£9,365</td><td>£10,172</td><td>£11,000</td><td>£12,027</td><td>£51,469</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,100</td><td>£25,169</td><td>£33,493</td><td>£72,776</td></tr><tr><td>Net Return</td><td>£8,912</td><td>£9,372</td><td>£24,273</td><td>£36,169</td><td>£45,520</td><td>£124,245</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>