<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>£55,380</td><td>£56,211</td><td>£57,616</td><td>£59,056</td><td>£60,828</td><td>£289,091</td></tr><tr><td>Total Expenses</td><td>£41,746</td><td>£41,840</td><td>£41,991</td><td>£42,146</td><td>£42,334</td><td>£210,057</td></tr><tr><td>Profit Before Tax</td><td>£13,635</td><td>£14,371</td><td>£15,625</td><td>£16,910</td><td>£18,494</td><td>£79,034</td></tr><tr><td>Profit After Tax      </td><td>£11,044</td><td>£11,640</td><td>£12,656</td><td>£13,697</td><td>£14,980</td><td>£64,017</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£11,053</td><td>£11,649</td><td>£30,656</td><td>£45,828</td><td>£57,737</td><td>£156,923</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>21%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>15%</td><td>19%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>