<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>£48,420</td><td>£49,146</td><td>£50,375</td><td>£51,634</td><td>£53,183</td><td>£252,759</td></tr><tr><td>Total Expenses</td><td>£36,598</td><td>£36,717</td><td>£36,883</td><td>£37,053</td><td>£37,250</td><td>£184,500</td></tr><tr><td>Profit Before Tax</td><td>£11,822</td><td>£12,429</td><td>£13,492</td><td>£14,582</td><td>£15,933</td><td>£68,259</td></tr><tr><td>Profit After Tax      </td><td>£9,576</td><td>£10,068</td><td>£10,929</td><td>£11,811</td><td>£12,906</td><td>£55,289</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,000</td><td>£26,776</td><td>£35,631</td><td>£77,421</td></tr><tr><td>Net Return</td><td>£9,583</td><td>£10,075</td><td>£25,929</td><td>£38,587</td><td>£48,537</td><td>£132,711</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>