<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>£57,792</td><td>£58,659</td><td>£60,125</td><td>£61,628</td><td>£63,477</td><td>£301,682</td></tr><tr><td>Total Expenses</td><td>£43,288</td><td>£43,421</td><td>£43,611</td><td>£43,805</td><td>£44,032</td><td>£218,157</td></tr><tr><td>Profit Before Tax</td><td>£14,504</td><td>£15,238</td><td>£16,515</td><td>£17,824</td><td>£19,445</td><td>£83,525</td></tr><tr><td>Profit After Tax      </td><td>£11,748</td><td>£12,343</td><td>£13,377</td><td>£14,437</td><td>£15,750</td><td>£67,655</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£11,757</td><td>£12,352</td><td>£31,277</td><td>£46,389</td><td>£58,270</td><td>£160,045</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>