<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>£47,784</td><td>£48,501</td><td>£49,713</td><td>£50,956</td><td>£52,485</td><td>£249,439</td></tr><tr><td>Total Expenses</td><td>£36,233</td><td>£36,353</td><td>£36,519</td><td>£36,689</td><td>£36,887</td><td>£182,681</td></tr><tr><td>Profit Before Tax</td><td>£11,551</td><td>£12,148</td><td>£13,194</td><td>£14,267</td><td>£15,598</td><td>£66,758</td></tr><tr><td>Profit After Tax      </td><td>£9,356</td><td>£9,840</td><td>£10,687</td><td>£11,556</td><td>£12,634</td><td>£54,074</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,800</td><td>£26,419</td><td>£35,156</td><td>£76,389</td></tr><tr><td>Net Return</td><td>£9,364</td><td>£9,847</td><td>£25,488</td><td>£37,975</td><td>£47,790</td><td>£130,463</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>