<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>£44,364</td><td>£45,029</td><td>£46,155</td><td>£47,309</td><td>£48,728</td><td>£231,586</td></tr><tr><td>Total Expenses</td><td>£32,511</td><td>£32,589</td><td>£32,712</td><td>£32,838</td><td>£32,991</td><td>£163,640</td></tr><tr><td>Profit Before Tax</td><td>£11,853</td><td>£12,441</td><td>£13,443</td><td>£14,471</td><td>£15,738</td><td>£67,946</td></tr><tr><td>Profit After Tax      </td><td>£9,601</td><td>£10,077</td><td>£10,889</td><td>£11,721</td><td>£12,747</td><td>£55,036</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£9,608</td><td>£10,084</td><td>£24,789</td><td>£36,533</td><td>£45,765</td><td>£126,780</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>16%</td><td>20%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>