<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>£51,996</td><td>£52,776</td><td>£54,095</td><td>£55,448</td><td>£57,111</td><td>£271,426</td></tr><tr><td>Total Expenses</td><td>£34,575</td><td>£34,699</td><td>£34,874</td><td>£35,053</td><td>£35,262</td><td>£174,465</td></tr><tr><td>Profit Before Tax</td><td>£17,421</td><td>£18,077</td><td>£19,221</td><td>£20,394</td><td>£21,849</td><td>£96,962</td></tr><tr><td>Profit After Tax      </td><td>£14,111</td><td>£14,642</td><td>£15,569</td><td>£16,519</td><td>£17,698</td><td>£78,539</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,800</td><td>£24,633</td><td>£32,780</td><td>£71,228</td></tr><tr><td>Net Return</td><td>£14,118</td><td>£14,649</td><td>£29,369</td><td>£41,153</td><td>£50,478</td><td>£149,767</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>22%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>