<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>£45,192</td><td>£45,870</td><td>£47,017</td><td>£48,192</td><td>£49,638</td><td>£235,908</td></tr><tr><td>Total Expenses</td><td>£34,292</td><td>£34,405</td><td>£34,563</td><td>£34,725</td><td>£34,912</td><td>£172,897</td></tr><tr><td>Profit Before Tax</td><td>£10,900</td><td>£11,464</td><td>£12,454</td><td>£13,468</td><td>£14,726</td><td>£63,012</td></tr><tr><td>Profit After Tax      </td><td>£8,829</td><td>£9,286</td><td>£10,087</td><td>£10,909</td><td>£11,928</td><td>£51,040</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£72,260</td></tr><tr><td>Net Return</td><td>£8,836</td><td>£9,293</td><td>£24,088</td><td>£35,899</td><td>£45,183</td><td>£123,300</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>