<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>£43,728</td><td>£44,384</td><td>£45,494</td><td>£46,631</td><td>£48,030</td><td>£228,266</td></tr><tr><td>Total Expenses</td><td>£32,050</td><td>£32,127</td><td>£32,249</td><td>£32,374</td><td>£32,524</td><td>£161,324</td></tr><tr><td>Profit Before Tax</td><td>£11,678</td><td>£12,257</td><td>£13,245</td><td>£14,257</td><td>£15,506</td><td>£66,942</td></tr><tr><td>Profit After Tax      </td><td>£9,459</td><td>£9,928</td><td>£10,728</td><td>£11,548</td><td>£12,560</td><td>£54,223</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,543</td><td>£70,712</td></tr><tr><td>Net Return</td><td>£9,466</td><td>£9,935</td><td>£24,428</td><td>£36,003</td><td>£45,102</td><td>£124,934</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>