<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>£54,876</td><td>£55,699</td><td>£57,092</td><td>£58,519</td><td>£60,274</td><td>£286,460</td></tr><tr><td>Total Expenses</td><td>£41,211</td><td>£41,340</td><td>£41,522</td><td>£41,708</td><td>£41,927</td><td>£207,708</td></tr><tr><td>Profit Before Tax</td><td>£13,665</td><td>£14,359</td><td>£15,570</td><td>£16,810</td><td>£18,348</td><td>£78,752</td></tr><tr><td>Profit After Tax      </td><td>£11,068</td><td>£11,631</td><td>£12,611</td><td>£13,616</td><td>£14,862</td><td>£63,789</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£11,077</td><td>£11,640</td><td>£29,612</td><td>£43,962</td><td>£55,243</td><td>£151,533</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>