<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>£47,772</td><td>£48,489</td><td>£49,701</td><td>£50,943</td><td>£52,472</td><td>£249,376</td></tr><tr><td>Total Expenses</td><td>£36,135</td><td>£36,252</td><td>£36,417</td><td>£36,585</td><td>£36,780</td><td>£182,168</td></tr><tr><td>Profit Before Tax</td><td>£11,637</td><td>£12,236</td><td>£13,284</td><td>£14,359</td><td>£15,691</td><td>£67,208</td></tr><tr><td>Profit After Tax      </td><td>£9,426</td><td>£9,911</td><td>£10,760</td><td>£11,630</td><td>£12,710</td><td>£54,438</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,799</td><td>£26,417</td><td>£35,153</td><td>£76,384</td></tr><tr><td>Net Return</td><td>£9,434</td><td>£9,919</td><td>£25,560</td><td>£38,047</td><td>£47,863</td><td>£130,822</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>