<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>£59,400</td><td>£60,291</td><td>£61,798</td><td>£63,343</td><td>£65,244</td><td>£310,076</td></tr><tr><td>Total Expenses</td><td>£44,441</td><td>£44,576</td><td>£44,770</td><td>£44,968</td><td>£45,201</td><td>£223,956</td></tr><tr><td>Profit Before Tax</td><td>£14,959</td><td>£15,715</td><td>£17,028</td><td>£18,375</td><td>£20,043</td><td>£86,120</td></tr><tr><td>Profit After Tax      </td><td>£12,117</td><td>£12,729</td><td>£13,793</td><td>£14,884</td><td>£16,235</td><td>£69,757</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,400</td><td>£32,845</td><td>£43,707</td><td>£94,970</td></tr><tr><td>Net Return</td><td>£12,126</td><td>£12,738</td><td>£32,193</td><td>£47,728</td><td>£59,941</td><td>£164,728</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>