<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>£49,068</td><td>£49,804</td><td>£51,049</td><td>£52,325</td><td>£53,895</td><td>£256,142</td></tr><tr><td>Total Expenses</td><td>£37,060</td><td>£37,179</td><td>£37,347</td><td>£37,518</td><td>£37,718</td><td>£186,822</td></tr><tr><td>Profit Before Tax</td><td>£12,008</td><td>£12,625</td><td>£13,702</td><td>£14,807</td><td>£16,177</td><td>£69,319</td></tr><tr><td>Profit After Tax      </td><td>£9,727</td><td>£10,226</td><td>£11,099</td><td>£11,994</td><td>£13,103</td><td>£56,149</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,200</td><td>£27,133</td><td>£36,106</td><td>£78,454</td></tr><tr><td>Net Return</td><td>£9,734</td><td>£10,234</td><td>£26,299</td><td>£39,126</td><td>£49,209</td><td>£134,602</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>