<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>£50,748</td><td>£51,509</td><td>£52,797</td><td>£54,117</td><td>£55,740</td><td>£264,911</td></tr><tr><td>Total Expenses</td><td>£37,116</td><td>£37,204</td><td>£37,344</td><td>£37,487</td><td>£37,660</td><td>£186,810</td></tr><tr><td>Profit Before Tax</td><td>£13,632</td><td>£14,305</td><td>£15,453</td><td>£16,630</td><td>£18,081</td><td>£78,101</td></tr><tr><td>Profit After Tax      </td><td>£11,042</td><td>£11,587</td><td>£12,517</td><td>£13,471</td><td>£14,645</td><td>£63,262</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£82,067</td></tr><tr><td>Net Return</td><td>£11,050</td><td>£11,595</td><td>£28,418</td><td>£41,853</td><td>£52,414</td><td>£145,329</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</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>54%</td></tr></tbody></table></div></div></template></turbo-stream>