<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>£45,132</td><td>£45,809</td><td>£46,954</td><td>£48,128</td><td>£49,572</td><td>£235,595</td></tr><tr><td>Total Expenses</td><td>£34,246</td><td>£34,360</td><td>£34,517</td><td>£34,678</td><td>£34,865</td><td>£172,667</td></tr><tr><td>Profit Before Tax</td><td>£10,886</td><td>£11,449</td><td>£12,437</td><td>£13,450</td><td>£14,706</td><td>£62,928</td></tr><tr><td>Profit After Tax      </td><td>£8,818</td><td>£9,274</td><td>£10,074</td><td>£10,894</td><td>£11,912</td><td>£50,972</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,208</td><td>£72,157</td></tr><tr><td>Net Return</td><td>£8,825</td><td>£9,281</td><td>£24,054</td><td>£35,849</td><td>£45,120</td><td>£123,129</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>