<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>£48,612</td><td>£49,341</td><td>£50,575</td><td>£51,839</td><td>£53,394</td><td>£253,761</td></tr><tr><td>Total Expenses</td><td>£38,204</td><td>£38,323</td><td>£38,490</td><td>£38,660</td><td>£38,858</td><td>£192,536</td></tr><tr><td>Profit Before Tax</td><td>£10,408</td><td>£11,018</td><td>£12,085</td><td>£13,179</td><td>£14,536</td><td>£61,226</td></tr><tr><td>Profit After Tax      </td><td>£8,430</td><td>£8,924</td><td>£9,789</td><td>£10,675</td><td>£11,774</td><td>£49,593</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£8,438</td><td>£8,932</td><td>£25,589</td><td>£38,879</td><td>£49,305</td><td>£131,143</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>3%</td><td>10%</td><td>15%</td><td>19%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>