<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>£58,752</td><td>£59,633</td><td>£61,124</td><td>£62,652</td><td>£64,532</td><td>£306,693</td></tr><tr><td>Total Expenses</td><td>£43,979</td><td>£44,114</td><td>£44,306</td><td>£44,502</td><td>£44,733</td><td>£221,634</td></tr><tr><td>Profit Before Tax</td><td>£14,773</td><td>£15,520</td><td>£16,818</td><td>£18,150</td><td>£19,799</td><td>£85,060</td></tr><tr><td>Profit After Tax      </td><td>£11,966</td><td>£12,571</td><td>£13,623</td><td>£14,701</td><td>£16,037</td><td>£68,898</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,200</td><td>£32,488</td><td>£43,232</td><td>£93,938</td></tr><tr><td>Net Return</td><td>£11,975</td><td>£12,580</td><td>£31,823</td><td>£47,189</td><td>£59,269</td><td>£162,836</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>